[AJIYA] QoQ Annualized Quarter Result on 28-Feb-2011 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
22-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
28-Feb-2011 [#1]
Profit Trend
QoQ- -23.15%
YoY- -35.12%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 362,761 357,406 363,436 323,076 329,690 333,080 328,088 6.92%
PBT 30,053 30,233 35,086 26,168 33,759 37,880 39,466 -16.59%
Tax -5,700 -5,548 -5,154 -4,716 -6,973 -6,848 -5,996 -3.31%
NP 24,353 24,685 29,932 21,452 26,786 31,032 33,470 -19.08%
-
NP to SH 18,381 17,729 21,092 14,660 19,076 22,209 24,040 -16.37%
-
Tax Rate 18.97% 18.35% 14.69% 18.02% 20.66% 18.08% 15.19% -
Total Cost 338,408 332,721 333,504 301,624 302,904 302,048 294,618 9.66%
-
Net Worth 212,496 202,330 198,157 200,224 196,576 194,539 189,716 7.84%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 212,496 202,330 198,157 200,224 196,576 194,539 189,716 7.84%
NOSH 69,217 67,669 67,171 69,281 69,217 69,231 69,239 -0.02%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 6.71% 6.91% 8.24% 6.64% 8.12% 9.32% 10.20% -
ROE 8.65% 8.76% 10.64% 7.32% 9.70% 11.42% 12.67% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 524.09 528.17 541.05 466.32 476.31 481.11 473.84 6.94%
EPS 26.78 26.20 31.40 21.16 27.56 32.08 34.72 -15.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.99 2.95 2.89 2.84 2.81 2.74 7.86%
Adjusted Per Share Value based on latest NOSH - 69,281
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 119.10 117.34 119.32 106.07 108.24 109.36 107.72 6.91%
EPS 6.03 5.82 6.92 4.81 6.26 7.29 7.89 -16.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6977 0.6643 0.6506 0.6574 0.6454 0.6387 0.6229 7.84%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 1.65 1.62 1.81 1.87 2.02 2.05 1.79 -
P/RPS 0.31 0.31 0.33 0.40 0.42 0.43 0.38 -12.68%
P/EPS 6.21 6.18 5.76 8.84 7.33 6.39 5.16 13.13%
EY 16.09 16.17 17.35 11.32 13.64 15.65 19.40 -11.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.61 0.65 0.71 0.73 0.65 -11.61%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 18/01/12 20/10/11 19/07/11 22/04/11 14/01/11 19/10/10 14/07/10 -
Price 1.66 1.68 1.76 1.93 2.10 2.05 2.00 -
P/RPS 0.32 0.32 0.33 0.41 0.44 0.43 0.42 -16.56%
P/EPS 6.25 6.41 5.61 9.12 7.62 6.39 5.76 5.58%
EY 16.00 15.60 17.84 10.96 13.12 15.65 17.36 -5.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.60 0.67 0.74 0.73 0.73 -18.19%

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