[AYS] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 92.12%
YoY- 444.64%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Revenue 590,603 570,931 602,631 694,081 411,243 122,909 182,995 20.60%
PBT 22,254 10,397 13,026 25,106 6,298 5,037 33,369 -6.27%
Tax -6,244 -1,517 -3,482 -6,738 -2,929 -1,801 -8,457 -4.73%
NP 16,010 8,880 9,544 18,368 3,369 3,236 24,912 -6.82%
-
NP to SH 15,974 8,858 9,478 18,349 3,369 3,265 24,983 -6.90%
-
Tax Rate 28.06% 14.59% 26.73% 26.84% 46.51% 35.76% 25.34% -
Total Cost 574,593 562,051 593,087 675,713 407,874 119,673 158,083 22.91%
-
Net Worth 224,446 216,838 209,229 201,621 155,644 0 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Div 3,804 3,804 3,804 3,804 - - - -
Div Payout % 23.81% 42.95% 40.14% 20.73% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Net Worth 224,446 216,838 209,229 201,621 155,644 0 0 -
NOSH 380,418 380,418 380,418 380,418 370,583 113,125 343,333 1.65%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
NP Margin 2.71% 1.56% 1.58% 2.65% 0.82% 2.63% 13.61% -
ROE 7.12% 4.09% 4.53% 9.10% 2.16% 0.00% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 155.25 150.08 158.41 182.45 110.97 108.65 53.30 18.64%
EPS 4.20 2.33 2.49 4.82 0.91 2.89 7.28 -8.41%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.55 0.53 0.42 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 140.99 136.29 143.86 165.69 98.17 29.34 43.69 20.59%
EPS 3.81 2.11 2.26 4.38 0.80 0.78 5.96 -6.90%
DPS 0.91 0.91 0.91 0.91 0.00 0.00 0.00 -
NAPS 0.5358 0.5176 0.4995 0.4813 0.3716 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 31/03/10 -
Price 0.29 0.265 0.32 0.315 0.43 0.305 2.13 -
P/RPS 0.19 0.18 0.20 0.17 0.39 0.28 4.00 -38.56%
P/EPS 6.91 11.38 12.84 6.53 47.30 10.57 29.27 -20.61%
EY 14.48 8.79 7.79 15.31 2.11 9.46 3.42 25.95%
DY 3.45 3.77 3.13 3.17 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.58 0.59 1.02 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 23/08/16 27/08/15 25/08/14 28/08/13 29/08/12 20/07/11 01/06/10 -
Price 0.29 0.215 0.34 0.29 0.36 0.305 2.23 -
P/RPS 0.19 0.14 0.21 0.16 0.32 0.28 4.18 -38.99%
P/EPS 6.91 9.23 13.65 6.01 39.60 10.57 30.65 -21.19%
EY 14.48 10.83 7.33 16.63 2.53 9.46 3.26 26.91%
DY 3.45 4.65 2.94 3.45 0.00 0.00 0.00 -
P/NAPS 0.49 0.38 0.62 0.55 0.86 0.00 0.00 -

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