[AYS] YoY Quarter Result on 31-Mar-2001 [#1]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Quarter Result
Revenue	25,924	23,509	27,262	25,138	22,663	3.41%
YoY %	10.27%	-13.77%	8.45%	10.92%	-	-
Horiz. %	114.39%	103.73%	120.29%	110.92%	100.00%	-
PBT	3,416	3,158	5,787	5,313	5,012	-9.13%
YoY %	8.17%	-45.43%	8.92%	6.01%	-	-
Horiz. %	68.16%	63.01%	115.46%	106.01%	100.00%	-
Tax	-1,209	-963	-2,337	-1,697	-1,580	-6.46%
YoY %	-25.55%	58.79%	-37.71%	-7.41%	-	-
Horiz. %	76.52%	60.95%	147.91%	107.41%	100.00%	-
NP	2,207	2,195	3,450	3,616	3,432	-10.44%
YoY %	0.55%	-36.38%	-4.59%	5.36%	-	-
Horiz. %	64.31%	63.96%	100.52%	105.36%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	2,207	2,195	3,450	3,616	3,432	-10.44%
YoY %	0.55%	-36.38%	-4.59%	5.36%	-	-
Horiz. %	64.31%	63.96%	100.52%	105.36%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	35.39%	30.49%	40.38%	31.94%	31.52%	-
YoY %	16.07%	-24.49%	26.42%	1.33%	-	-
Horiz. %	112.28%	96.73%	128.11%	101.33%	100.00%	-
Total Cost	23,717	21,314	23,812	21,522	19,231	5.37%
YoY %	11.27%	-10.49%	10.64%	11.91%	-	-
Horiz. %	123.33%	110.83%	123.82%	111.91%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	138,706	136,747	131,264	122,398	0	-
YoY %	1.43%	4.18%	7.24%	0.00%	-	-
Horiz. %	113.32%	111.72%	107.24%	100.00%	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	138,706	136,747	131,264	122,398	0	-
YoY %	1.43%	4.18%	7.24%	0.00%	-	-
Horiz. %	113.32%	111.72%	107.24%	100.00%	-	-
NOSH	68,328	68,373	68,725	69,941	70,040	-0.61%
YoY %	-0.07%	-0.51%	-1.74%	-0.14%	-	-
Horiz. %	97.56%	97.62%	98.12%	99.86%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	8.51%	9.34%	12.65%	14.38%	15.14%	-
YoY %	-8.89%	-26.17%	-12.03%	-5.02%	-	-
Horiz. %	56.21%	61.69%	83.55%	94.98%	100.00%	-
ROE	1.59%	1.61%	2.63%	2.95%	0.00%	-
YoY %	-1.24%	-38.78%	-10.85%	0.00%	-	-
Horiz. %	53.90%	54.58%	89.15%	100.00%	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	37.94	34.38	39.67	35.94	32.36	4.05%
YoY %	10.35%	-13.34%	10.38%	11.06%	-	-
Horiz. %	117.24%	106.24%	122.59%	111.06%	100.00%	-
EPS	3.23	3.21	5.02	5.17	4.90	-9.88%
YoY %	0.62%	-36.06%	-2.90%	5.51%	-	-
Horiz. %	65.92%	65.51%	102.45%	105.51%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	2.03	2.00	1.91	1.75	0.00	-
YoY %	1.50%	4.71%	9.14%	0.00%	-	-
Horiz. %	116.00%	114.29%	109.14%	100.00%	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 69,941
RPS	6.20	5.62	6.51	6.01	5.42	3.41%
YoY %	10.32%	-13.67%	8.32%	10.89%	-	-
Horiz. %	114.39%	103.69%	120.11%	110.89%	100.00%	-
EPS	0.53	0.52	0.82	0.86	0.82	-10.32%
YoY %	1.92%	-36.59%	-4.65%	4.88%	-	-
Horiz. %	64.63%	63.41%	100.00%	104.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.3315	0.3268	0.3137	0.2925	0.00	-
YoY %	1.44%	4.18%	7.25%	0.00%	-	-
Horiz. %	113.33%	111.73%	107.25%	100.00%	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	-	-
Price	2.75	3.28	3.73	2.04	0.00	-
P/RPS	7.25	9.54	9.40	5.68	0.00	-
YoY %	-24.00%	1.49%	65.49%	0.00%	-	-
Horiz. %	127.64%	167.96%	165.49%	100.00%	-	-
P/EPS	85.14	102.17	74.30	39.46	0.00	-
YoY %	-16.67%	37.51%	88.29%	0.00%	-	-
Horiz. %	215.76%	258.92%	188.29%	100.00%	-	-
EY	1.17	0.98	1.35	2.53	0.00	-
YoY %	19.39%	-27.41%	-46.64%	0.00%	-	-
Horiz. %	46.25%	38.74%	53.36%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.35	1.64	1.95	1.17	0.00	-
YoY %	-17.68%	-15.90%	66.67%	0.00%	-	-
Horiz. %	115.38%	140.17%	166.67%	100.00%	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	27/05/04	29/05/03	30/05/02	23/05/01	-	-
Price	2.67	3.17	3.65	2.49	0.00	-
P/RPS	7.04	9.22	9.20	6.93	0.00	-
YoY %	-23.64%	0.22%	32.76%	0.00%	-	-
Horiz. %	101.59%	133.04%	132.76%	100.00%	-	-
P/EPS	82.66	98.74	72.71	48.16	0.00	-
YoY %	-16.29%	35.80%	50.98%	0.00%	-	-
Horiz. %	171.64%	205.02%	150.98%	100.00%	-	-
EY	1.21	1.01	1.38	2.08	0.00	-
YoY %	19.80%	-26.81%	-33.65%	0.00%	-	-
Horiz. %	58.17%	48.56%	66.35%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.32	1.59	1.91	1.42	0.00	-
YoY %	-16.98%	-16.75%	34.51%	0.00%	-	-
Horiz. %	92.96%	111.97%	134.51%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos