[AJIYA] QoQ Cumulative Quarter Result on 28-Feb-2009 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
24-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
28-Feb-2009 [#1]
Profit Trend
QoQ- -83.97%
YoY- -16.79%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 312,399 234,182 151,091 70,874 318,593 236,111 149,135 63.64%
PBT 37,058 27,203 15,376 6,558 37,537 29,630 18,089 61.23%
Tax -7,233 -4,560 -2,363 -911 -6,763 -5,681 -3,584 59.63%
NP 29,825 22,643 13,013 5,647 30,774 23,949 14,505 61.62%
-
NP to SH 21,602 16,103 8,603 3,584 22,363 17,809 10,762 59.05%
-
Tax Rate 19.52% 16.76% 15.37% 13.89% 18.02% 19.17% 19.81% -
Total Cost 282,574 211,539 138,078 65,227 287,819 212,162 134,630 63.85%
-
Net Worth 180,683 175,153 168,184 166,054 162,710 157,871 153,643 11.40%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 180,683 175,153 168,184 166,054 162,710 157,871 153,643 11.40%
NOSH 69,227 69,230 69,211 69,189 69,238 69,241 69,209 0.01%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 9.55% 9.67% 8.61% 7.97% 9.66% 10.14% 9.73% -
ROE 11.96% 9.19% 5.12% 2.16% 13.74% 11.28% 7.00% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 451.27 338.26 218.30 102.44 460.14 340.99 215.48 63.61%
EPS 31.21 23.26 12.43 5.18 32.31 25.72 15.55 59.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.53 2.43 2.40 2.35 2.28 2.22 11.38%
Adjusted Per Share Value based on latest NOSH - 69,189
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 102.57 76.89 49.61 23.27 104.60 77.52 48.96 63.65%
EPS 7.09 5.29 2.82 1.18 7.34 5.85 3.53 59.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5932 0.5751 0.5522 0.5452 0.5342 0.5183 0.5044 11.40%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 1.60 1.42 1.28 1.09 1.09 1.28 1.34 -
P/RPS 0.35 0.42 0.59 1.06 0.24 0.38 0.62 -31.67%
P/EPS 5.13 6.10 10.30 21.04 3.37 4.98 8.62 -29.22%
EY 19.50 16.38 9.71 4.75 29.63 20.09 11.60 41.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.53 0.45 0.46 0.56 0.60 1.10%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 08/01/10 07/10/09 07/07/09 24/04/09 22/01/09 23/10/08 10/07/08 -
Price 1.70 1.46 1.26 1.21 1.11 1.01 1.15 -
P/RPS 0.38 0.43 0.58 1.18 0.24 0.30 0.53 -19.87%
P/EPS 5.45 6.28 10.14 23.36 3.44 3.93 7.40 -18.43%
EY 18.36 15.93 9.87 4.28 29.10 25.47 13.52 22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.52 0.50 0.47 0.44 0.52 16.02%

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