[AJIYA] QoQ Cumulative 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- -90.75%
YoY- -51.08%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 195,843 140,695 90,834 42,675 172,214 124,742 81,810 78.85%
PBT 18,928 12,927 7,055 2,990 18,700 12,700 9,554 57.67%
Tax -3,576 -2,372 -1,228 -391 -6,900 -4,539 -3,535 0.77%
NP 15,352 10,555 5,827 2,599 11,800 8,161 6,019 86.57%
-
NP to SH 12,005 8,262 4,524 1,092 11,800 8,161 6,019 58.38%
-
Tax Rate 18.89% 18.35% 17.41% 13.08% 36.90% 35.74% 37.00% -
Total Cost 180,491 130,140 85,007 40,076 160,414 116,581 75,791 78.23%
-
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% 0.07% 3.22% 0.77% 9.80% 6.99% 5.23% -
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 282.84 203.33 131.31 61.48 248.83 180.19 118.11 78.89%
EPS 17.34 11.94 6.54 2.74 17.05 11.79 8.69 58.42%
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 46.19 29.82 14.01 56.54 40.95 26.86 78.85%
EPS 3.94 2.71 1.49 0.36 3.87 2.68 1.98 58.13%
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 0.51 0.76 1.66 0.42 0.64 0.96 -45.11%
P/EPS 6.29 8.63 15.29 64.84 6.16 9.76 13.00 -38.34%
EY 15.91 11.59 6.54 1.54 16.24 10.25 7.69 62.29%
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 0.50 0.78 1.82 0.42 0.62 1.02 -47.28%
P/EPS 6.40 8.54 15.60 71.20 6.10 9.42 13.92 -40.40%
EY 15.62 11.71 6.41 1.40 16.39 10.62 7.18 67.81%
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