[AYS] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
14-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -35.65%
YoY- -80.6%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 568,104 704,321 573,204 118,818 135,669 208,122 154,316 23.16%
PBT 13,521 22,274 11,794 3,092 22,408 33,404 24,135 -8.84%
Tax -3,666 -5,908 -4,815 -1,020 -6,223 -7,944 -7,500 -10.81%
NP 9,855 16,366 6,979 2,072 16,185 25,460 16,635 -8.02%
-
NP to SH 9,793 16,326 6,986 2,101 16,128 23,753 14,948 -6.53%
-
Tax Rate 27.11% 26.52% 40.83% 32.99% 27.77% 23.78% 31.08% -
Total Cost 558,249 687,955 566,225 116,746 119,484 182,662 137,681 25.08%
-
Net Worth 209,229 205,425 159,350 0 0 192,018 178,053 2.61%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 7,608 - - - 10,244 10,262 -
Div Payout % - 46.60% - - - 43.13% 68.65% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 209,229 205,425 159,350 0 0 192,018 178,053 2.61%
NOSH 380,418 380,418 370,583 116,521 353,018 342,890 342,410 1.69%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.73% 2.32% 1.22% 1.74% 11.93% 12.23% 10.78% -
ROE 4.68% 7.95% 4.38% 0.00% 0.00% 12.37% 8.40% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 149.34 185.14 154.68 101.97 38.43 60.70 45.07 21.11%
EPS 2.57 4.29 1.89 1.80 4.57 6.93 4.37 -8.13%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 0.55 0.54 0.43 0.00 0.00 0.56 0.52 0.90%
Adjusted Per Share Value based on latest NOSH - 116,521
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 135.62 168.14 136.84 28.36 32.39 49.68 36.84 23.16%
EPS 2.34 3.90 1.67 0.50 3.85 5.67 3.57 -6.53%
DPS 0.00 1.82 0.00 0.00 0.00 2.45 2.45 -
NAPS 0.4995 0.4904 0.3804 0.00 0.00 0.4584 0.4251 2.61%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 -
Price 0.33 0.31 0.34 0.305 2.17 1.88 2.30 -
P/RPS 0.22 0.17 0.22 0.30 5.65 3.10 5.10 -39.50%
P/EPS 12.82 7.22 18.04 16.92 47.50 27.14 52.69 -20.22%
EY 7.80 13.84 5.54 5.91 2.11 3.68 1.90 25.33%
DY 0.00 6.45 0.00 0.00 0.00 1.60 1.30 -
P/NAPS 0.60 0.57 0.79 0.00 0.00 3.36 4.42 -27.33%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 11/11/14 27/11/13 28/11/12 14/10/11 27/08/10 27/08/09 29/08/08 -
Price 0.29 0.305 0.31 0.305 2.32 1.90 2.32 -
P/RPS 0.19 0.16 0.20 0.30 6.04 3.13 5.15 -40.99%
P/EPS 11.27 7.11 16.44 16.92 50.78 27.43 53.14 -21.95%
EY 8.88 14.07 6.08 5.91 1.97 3.65 1.88 28.17%
DY 0.00 6.56 0.00 0.00 0.00 1.58 1.29 -
P/NAPS 0.53 0.56 0.72 0.00 0.00 3.39 4.46 -28.86%

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