[AYS] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -42.82%
YoY- -12.98%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 29,656 28,162 35,400 31,318 35,900 34,520 0 -100.00%
PBT 3,322 3,211 10,391 8,598 9,478 9,210 0 -100.00%
Tax -1,033 -2,402 -4,448 -3,496 -3,615 -3,609 0 -100.00%
NP 2,289 809 5,943 5,102 5,863 5,601 0 -100.00%
-
NP to SH 2,217 809 5,943 5,102 5,863 5,601 0 -100.00%
-
Tax Rate 31.10% 74.81% 42.81% 40.66% 38.14% 39.19% - -
Total Cost 27,367 27,353 29,457 26,216 30,037 28,919 0 -100.00%
-
Net Worth 162,138 144,945 136,842 136,777 135,030 119,062 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 9,926 6,741 5,131 102 6,996 7,003 - -100.00%
Div Payout % 447.76% 833.33% 86.35% 2.01% 119.33% 125.04% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 162,138 144,945 136,842 136,777 135,030 119,062 0 -100.00%
NOSH 330,895 337,083 68,421 68,388 69,964 70,036 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.72% 2.87% 16.79% 16.29% 16.33% 16.23% 0.00% -
ROE 1.37% 0.56% 4.34% 3.73% 4.34% 4.70% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 8.96 8.35 51.74 45.79 51.31 49.29 0.00 -100.00%
EPS 0.67 0.24 1.74 7.46 8.38 8.00 0.00 -100.00%
DPS 3.00 2.00 7.50 0.15 10.00 10.00 0.00 -100.00%
NAPS 0.49 0.43 2.00 2.00 1.93 1.70 25.31 4.28%
Adjusted Per Share Value based on latest NOSH - 68,388
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 7.09 6.73 8.46 7.48 8.58 8.25 0.00 -100.00%
EPS 0.53 0.19 1.42 1.22 1.40 1.34 0.00 -100.00%
DPS 2.37 1.61 1.23 0.02 1.67 1.67 0.00 -100.00%
NAPS 0.3875 0.3464 0.327 0.3269 0.3227 0.2845 25.31 4.54%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.25 1.52 2.90 3.25 3.58 2.42 0.00 -
P/RPS 13.95 18.19 5.61 7.10 6.98 4.91 0.00 -100.00%
P/EPS 186.57 633.33 33.39 43.56 42.72 30.26 0.00 -100.00%
EY 0.54 0.16 3.00 2.30 2.34 3.30 0.00 -100.00%
DY 2.40 1.32 2.59 0.05 2.79 4.13 0.00 -100.00%
P/NAPS 2.55 3.53 1.45 1.63 1.85 1.42 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 26/02/04 26/02/03 26/02/02 27/02/01 - -
Price 1.50 1.47 2.85 3.25 3.73 2.33 0.00 -
P/RPS 16.74 17.60 5.51 7.10 7.27 4.73 0.00 -100.00%
P/EPS 223.88 612.50 32.81 43.56 44.51 29.14 0.00 -100.00%
EY 0.45 0.16 3.05 2.30 2.25 3.43 0.00 -100.00%
DY 2.00 1.36 2.63 0.05 2.68 4.29 0.00 -100.00%
P/NAPS 3.06 3.42 1.43 1.63 1.93 1.37 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment