[AYS] YoY TTM Result on 30-Jun-2011 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 2.42%
YoY- -79.76%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 602,631 694,081 411,243 122,909 182,995 199,946 148,331 25.13%
PBT 13,026 25,106 6,298 5,037 33,369 30,174 24,254 -9.46%
Tax -3,482 -6,738 -2,929 -1,801 -8,457 -8,811 -6,829 -10.21%
NP 9,544 18,368 3,369 3,236 24,912 21,363 17,425 -9.17%
-
NP to SH 9,478 18,349 3,369 3,265 24,983 18,810 16,355 -8.35%
-
Tax Rate 26.73% 26.84% 46.51% 35.76% 25.34% 29.20% 28.16% -
Total Cost 593,087 675,713 407,874 119,673 158,083 178,583 130,906 27.33%
-
Net Worth 209,229 201,621 155,644 0 0 190,777 181,057 2.34%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
Div 3,804 3,804 - - - 10,244 10,262 -14.67%
Div Payout % 40.14% 20.73% - - - 54.46% 62.75% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 209,229 201,621 155,644 0 0 190,777 181,057 2.34%
NOSH 380,418 380,418 370,583 113,125 343,333 340,674 341,617 1.73%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.58% 2.65% 0.82% 2.63% 13.61% 10.68% 11.75% -
ROE 4.53% 9.10% 2.16% 0.00% 0.00% 9.86% 9.03% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 158.41 182.45 110.97 108.65 53.30 58.69 43.42 23.00%
EPS 2.49 4.82 0.91 2.89 7.28 5.52 4.79 -9.93%
DPS 1.00 1.00 0.00 0.00 0.00 3.00 3.00 -16.11%
NAPS 0.55 0.53 0.42 0.00 0.00 0.56 0.53 0.59%
Adjusted Per Share Value based on latest NOSH - 113,125
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 143.86 165.69 98.17 29.34 43.69 47.73 35.41 25.13%
EPS 2.26 4.38 0.80 0.78 5.96 4.49 3.90 -8.35%
DPS 0.91 0.91 0.00 0.00 0.00 2.45 2.45 -14.65%
NAPS 0.4995 0.4813 0.3716 0.00 0.00 0.4554 0.4322 2.34%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 31/03/10 31/03/09 31/03/08 -
Price 0.32 0.315 0.43 0.305 2.13 1.70 2.43 -
P/RPS 0.20 0.17 0.39 0.28 4.00 2.90 5.60 -41.31%
P/EPS 12.84 6.53 47.30 10.57 29.27 30.79 50.76 -19.73%
EY 7.79 15.31 2.11 9.46 3.42 3.25 1.97 24.59%
DY 3.13 3.17 0.00 0.00 0.00 1.76 1.23 16.11%
P/NAPS 0.58 0.59 1.02 0.00 0.00 3.04 4.58 -28.14%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
Date 25/08/14 28/08/13 29/08/12 20/07/11 01/06/10 01/06/09 30/05/08 -
Price 0.34 0.29 0.36 0.305 2.23 1.72 2.47 -
P/RPS 0.21 0.16 0.32 0.28 4.18 2.93 5.69 -41.00%
P/EPS 13.65 6.01 39.60 10.57 30.65 31.15 51.59 -19.15%
EY 7.33 16.63 2.53 9.46 3.26 3.21 1.94 23.69%
DY 2.94 3.45 0.00 0.00 0.00 1.74 1.21 15.25%
P/NAPS 0.62 0.55 0.86 0.00 0.00 3.07 4.66 -27.57%

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