[AJIYA] QoQ Annualized Quarter Result on 28-Feb-2006 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
02-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
28-Feb-2006 [#1]
Profit Trend
QoQ- -62.98%
YoY- -51.08%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 195,843 187,593 181,668 170,700 172,214 166,322 163,620 12.71%
PBT 18,928 17,236 14,110 11,960 18,700 16,933 19,108 -0.62%
Tax -3,576 -3,162 -2,456 -1,564 -6,900 -6,052 -7,070 -36.49%
NP 15,352 14,073 11,654 10,396 11,800 10,881 12,038 17.58%
-
NP to SH 12,005 11,016 9,048 4,368 11,800 10,881 12,038 -0.18%
-
Tax Rate 18.89% 18.35% 17.41% 13.08% 36.90% 35.74% 37.00% -
Total Cost 180,491 173,520 170,014 160,304 160,414 155,441 151,582 12.32%
-
Net Worth 128,789 12,524,472 140,423 140,914 120,422 116,801 114,977 7.84%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div 4,154 - - - - - - -
Div Payout % 34.61% - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 128,789 12,524,472 140,423 140,914 120,422 116,801 114,977 7.84%
NOSH 69,241 69,195 69,174 69,416 69,208 69,228 69,263 -0.02%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 7.84% 7.50% 6.41% 6.09% 6.85% 6.54% 7.36% -
ROE 9.32% 0.09% 6.44% 3.10% 9.80% 9.32% 10.47% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 282.84 271.10 262.62 245.91 248.83 240.25 236.23 12.74%
EPS 17.34 15.92 13.08 10.96 17.05 15.72 17.38 -0.15%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 181.00 2.03 2.03 1.74 1.6872 1.66 7.87%
Adjusted Per Share Value based on latest NOSH - 69,416
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 64.30 61.59 59.64 56.04 56.54 54.61 53.72 12.72%
EPS 3.94 3.62 2.97 1.43 3.87 3.57 3.95 -0.16%
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4228 41.1199 0.461 0.4626 0.3954 0.3835 0.3775 7.84%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.09 1.03 1.00 1.02 1.05 1.15 1.13 -
P/RPS 0.39 0.38 0.38 0.41 0.42 0.48 0.48 -12.91%
P/EPS 6.29 6.47 7.65 16.21 6.16 7.32 6.50 -2.16%
EY 15.91 15.46 13.08 6.17 16.24 13.67 15.38 2.28%
DY 5.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.01 0.49 0.50 0.60 0.68 0.68 -9.02%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 12/02/07 11/10/06 19/07/06 02/05/06 18/01/06 26/10/05 27/07/05 -
Price 1.11 1.02 1.02 1.12 1.04 1.11 1.21 -
P/RPS 0.39 0.38 0.39 0.46 0.42 0.46 0.51 -16.36%
P/EPS 6.40 6.41 7.80 17.80 6.10 7.06 6.96 -5.43%
EY 15.62 15.61 12.82 5.62 16.39 14.16 14.36 5.76%
DY 5.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.01 0.50 0.55 0.60 0.66 0.73 -12.24%

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