[AJIYA] QoQ Annualized Quarter Result on 31-May-2006 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
19-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
31-May-2006 [#2]
Profit Trend
QoQ- 107.14%
YoY- -24.84%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 229,584 195,843 187,593 181,668 170,700 172,214 166,322 24.04%
PBT 21,460 18,928 17,236 14,110 11,960 18,700 16,933 17.16%
Tax -3,064 -3,576 -3,162 -2,456 -1,564 -6,900 -6,052 -36.55%
NP 18,396 15,352 14,073 11,654 10,396 11,800 10,881 42.05%
-
NP to SH 12,388 12,005 11,016 9,048 4,368 11,800 10,881 9.05%
-
Tax Rate 14.28% 18.89% 18.35% 17.41% 13.08% 36.90% 35.74% -
Total Cost 211,188 180,491 173,520 170,014 160,304 160,414 155,441 22.73%
-
Net Worth 132,332 128,789 12,524,472 140,423 140,914 120,422 116,801 8.70%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - 4,154 - - - - - -
Div Payout % - 34.61% - - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 132,332 128,789 12,524,472 140,423 140,914 120,422 116,801 8.70%
NOSH 69,284 69,241 69,195 69,174 69,416 69,208 69,228 0.05%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 8.01% 7.84% 7.50% 6.41% 6.09% 6.85% 6.54% -
ROE 9.36% 9.32% 0.09% 6.44% 3.10% 9.80% 9.32% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 331.37 282.84 271.10 262.62 245.91 248.83 240.25 23.98%
EPS 17.88 17.34 15.92 13.08 10.96 17.05 15.72 8.98%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.86 181.00 2.03 2.03 1.74 1.6872 8.64%
Adjusted Per Share Value based on latest NOSH - 69,182
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 75.38 64.30 61.59 59.64 56.04 56.54 54.61 24.04%
EPS 4.07 3.94 3.62 2.97 1.43 3.87 3.57 9.15%
DPS 0.00 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4345 0.4228 41.1199 0.461 0.4626 0.3954 0.3835 8.70%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.12 1.09 1.03 1.00 1.02 1.05 1.15 -
P/RPS 0.34 0.39 0.38 0.38 0.41 0.42 0.48 -20.58%
P/EPS 6.26 6.29 6.47 7.65 16.21 6.16 7.32 -9.92%
EY 15.96 15.91 15.46 13.08 6.17 16.24 13.67 10.90%
DY 0.00 5.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.01 0.49 0.50 0.60 0.68 -9.05%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 27/04/07 12/02/07 11/10/06 19/07/06 02/05/06 18/01/06 26/10/05 -
Price 1.28 1.11 1.02 1.02 1.12 1.04 1.11 -
P/RPS 0.39 0.39 0.38 0.39 0.46 0.42 0.46 -10.44%
P/EPS 7.16 6.40 6.41 7.80 17.80 6.10 7.06 0.94%
EY 13.97 15.62 15.61 12.82 5.62 16.39 14.16 -0.89%
DY 0.00 5.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.01 0.50 0.55 0.60 0.66 1.01%

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