[AYS] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 249.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Revenue 152,121 145,102 165,284 137,233 0 65,972 54,641 17.80%
PBT 5,689 5,772 7,083 6,878 0 11,921 8,359 -5.97%
Tax -4 -1,236 -1,628 -1,302 0 -3,283 -2,697 -64.73%
NP 5,685 4,536 5,455 5,576 0 8,638 5,662 0.06%
-
NP to SH 5,679 4,503 5,446 5,575 0 8,560 6,864 -2.98%
-
Tax Rate 0.07% 21.41% 22.98% 18.93% - 27.54% 32.26% -
Total Cost 146,436 140,566 159,829 131,657 0 57,334 48,979 19.15%
-
Net Worth 213,034 209,229 201,621 159,285 0 208,864 187,820 2.03%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Div 3,804 - - - - 11,128 10,244 -14.65%
Div Payout % 66.99% - - - - 130.00% 149.25% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Net Worth 213,034 209,229 201,621 159,285 0 208,864 187,820 2.03%
NOSH 380,418 380,418 380,418 379,251 115,110 342,400 341,492 1.74%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
NP Margin 3.74% 3.13% 3.30% 4.06% 0.00% 13.09% 10.36% -
ROE 2.67% 2.15% 2.70% 3.50% 0.00% 4.10% 3.65% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
RPS 39.99 38.14 43.45 36.19 0.00 19.27 16.00 15.78%
EPS 1.49 1.18 1.47 1.47 0.00 2.50 2.01 -4.67%
DPS 1.00 0.00 0.00 0.00 0.00 3.25 3.00 -16.12%
NAPS 0.56 0.55 0.53 0.42 0.00 0.61 0.55 0.28%
Adjusted Per Share Value based on latest NOSH - 379,251
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
RPS 36.35 34.68 39.50 32.79 0.00 15.77 13.06 17.79%
EPS 1.36 1.08 1.30 1.33 0.00 2.05 1.64 -2.95%
DPS 0.91 0.00 0.00 0.00 0.00 2.66 2.45 -14.65%
NAPS 0.5091 0.50 0.4818 0.3806 0.00 0.4991 0.4488 2.03%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/12/09 31/12/08 -
Price 0.26 0.31 0.28 0.31 0.305 2.02 1.63 -
P/RPS 0.65 0.81 0.64 0.00 0.00 10.48 10.19 -35.62%
P/EPS 17.42 26.19 19.56 0.00 0.00 80.80 81.09 -21.81%
EY 5.74 3.82 5.11 0.00 0.00 1.24 1.23 27.95%
DY 3.85 0.00 0.00 0.00 0.00 1.61 1.84 12.54%
P/NAPS 0.46 0.56 0.53 0.00 0.00 3.31 2.96 -25.76%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Date 27/05/15 30/05/14 20/05/13 31/05/12 03/05/11 25/02/10 24/02/09 -
Price 0.245 0.305 0.37 0.46 0.305 2.07 1.67 -
P/RPS 0.61 0.80 0.85 0.00 0.00 10.74 10.44 -36.51%
P/EPS 16.41 25.77 25.85 0.00 0.00 82.80 83.08 -22.85%
EY 6.09 3.88 3.87 0.00 0.00 1.21 1.20 29.68%
DY 4.08 0.00 0.00 0.00 0.00 1.57 1.80 13.99%
P/NAPS 0.44 0.55 0.70 0.00 0.00 3.39 3.04 -26.60%

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