[AJIYA] QoQ Annualized Quarter Result on 28-Feb-2007 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
28-Feb-2007 [#1]
Profit Trend
QoQ- 3.19%
YoY- 183.61%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 274,490 271,677 261,310 229,584 195,843 187,593 181,668 31.64%
PBT 29,220 29,010 28,302 21,460 18,928 17,236 14,110 62.39%
Tax -4,542 -5,604 -5,260 -3,064 -3,576 -3,162 -2,456 50.60%
NP 24,678 23,406 23,042 18,396 15,352 14,073 11,654 64.82%
-
NP to SH 17,442 16,609 15,962 12,388 12,005 11,016 9,048 54.83%
-
Tax Rate 15.54% 19.32% 18.59% 14.28% 18.89% 18.35% 17.41% -
Total Cost 249,812 248,270 238,268 211,188 180,491 173,520 170,014 29.21%
-
Net Worth 143,320 138,488 133,593 132,332 128,789 12,524,472 140,423 1.36%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - 4,154 - - -
Div Payout % - - - - 34.61% - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 143,320 138,488 133,593 132,332 128,789 12,524,472 140,423 1.36%
NOSH 69,236 69,244 69,219 69,284 69,241 69,195 69,174 0.05%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 8.99% 8.62% 8.82% 8.01% 7.84% 7.50% 6.41% -
ROE 12.17% 11.99% 11.95% 9.36% 9.32% 0.09% 6.44% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 396.45 392.35 377.51 331.37 282.84 271.10 262.62 31.56%
EPS 25.20 23.99 23.06 17.88 17.34 15.92 13.08 54.77%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.07 2.00 1.93 1.91 1.86 181.00 2.03 1.30%
Adjusted Per Share Value based on latest NOSH - 69,284
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 90.12 89.20 85.79 75.38 64.30 61.59 59.64 31.64%
EPS 5.73 5.45 5.24 4.07 3.94 3.62 2.97 54.91%
DPS 0.00 0.00 0.00 0.00 1.36 0.00 0.00 -
NAPS 0.4705 0.4547 0.4386 0.4345 0.4228 41.1199 0.461 1.36%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.50 1.44 1.21 1.12 1.09 1.03 1.00 -
P/RPS 0.38 0.37 0.32 0.34 0.39 0.38 0.38 0.00%
P/EPS 5.95 6.00 5.25 6.26 6.29 6.47 7.65 -15.41%
EY 16.79 16.66 19.06 15.96 15.91 15.46 13.08 18.09%
DY 0.00 0.00 0.00 0.00 5.50 0.00 0.00 -
P/NAPS 0.72 0.72 0.63 0.59 0.59 0.01 0.49 29.21%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 24/01/08 18/10/07 24/07/07 27/04/07 12/02/07 11/10/06 19/07/06 -
Price 1.35 1.63 1.56 1.28 1.11 1.02 1.02 -
P/RPS 0.34 0.42 0.41 0.39 0.39 0.38 0.39 -8.73%
P/EPS 5.36 6.80 6.76 7.16 6.40 6.41 7.80 -22.11%
EY 18.66 14.72 14.78 13.97 15.62 15.61 12.82 28.40%
DY 0.00 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.65 0.82 0.81 0.67 0.60 0.01 0.50 19.09%

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