[AJIYA] QoQ Annualized Quarter Result on 30-Nov-2015 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
20-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
30-Nov-2015 [#4]
Profit Trend
QoQ- -1.77%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 393,017 389,586 374,564 426,649 424,668 433,082 419,476 -4.23%
PBT 21,786 15,836 19,184 33,457 34,948 33,996 29,124 -17.52%
Tax -5,485 -3,708 -2,824 -5,635 -6,592 -6,788 -6,068 -6.48%
NP 16,301 12,128 16,360 27,822 28,356 27,208 23,056 -20.55%
-
NP to SH 12,609 8,136 12,380 21,947 22,342 21,516 18,516 -22.50%
-
Tax Rate 25.18% 23.42% 14.72% 16.84% 18.86% 19.97% 20.84% -
Total Cost 376,716 377,458 358,204 398,827 396,312 405,874 396,420 -3.32%
-
Net Worth 316,006 313,860 313,311 310,670 277,552 271,372 266,392 12.00%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 316,006 313,860 313,311 310,670 277,552 271,372 266,392 12.00%
NOSH 304,584 76,179 76,231 76,144 69,215 69,227 69,192 167.39%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 4.15% 3.11% 4.37% 6.52% 6.68% 6.28% 5.50% -
ROE 3.99% 2.59% 3.95% 7.06% 8.05% 7.93% 6.95% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 516.14 511.40 491.35 560.31 613.55 625.59 606.24 -10.12%
EPS 12.68 10.68 16.24 31.70 32.28 31.08 26.76 -39.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.12 4.11 4.08 4.01 3.92 3.85 5.10%
Adjusted Per Share Value based on latest NOSH - 76,187
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 129.03 127.91 122.98 140.08 139.43 142.19 137.72 -4.23%
EPS 4.14 2.67 4.06 7.21 7.34 7.06 6.08 -22.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0375 1.0305 1.0287 1.02 0.9113 0.891 0.8746 12.00%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.82 3.74 3.61 4.22 2.34 2.56 2.32 -
P/RPS 0.16 0.73 0.73 0.75 0.38 0.41 0.38 -43.67%
P/EPS 4.95 35.02 22.23 14.64 7.25 8.24 8.67 -31.06%
EY 20.19 2.86 4.50 6.83 13.79 12.14 11.53 45.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.91 0.88 1.03 0.58 0.65 0.60 -51.76%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 20/10/16 22/07/16 22/04/16 20/01/16 22/10/15 23/07/15 24/04/15 -
Price 0.80 4.13 3.32 3.52 4.10 2.45 2.48 -
P/RPS 0.15 0.81 0.68 0.63 0.67 0.39 0.41 -48.69%
P/EPS 4.83 38.67 20.44 12.21 12.70 7.88 9.27 -35.12%
EY 20.70 2.59 4.89 8.19 7.87 12.69 10.79 54.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 1.00 0.81 0.86 1.02 0.63 0.64 -55.33%

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