[AJIYA] QoQ Cumulative Quarter Result on 28-Feb-2010 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
01-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
28-Feb-2010 [#1]
Profit Trend
QoQ- -73.85%
YoY- 57.62%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 329,690 249,810 164,044 76,650 312,399 234,182 151,091 68.15%
PBT 33,759 28,410 19,733 9,927 37,058 27,203 15,376 68.84%
Tax -6,973 -5,136 -2,998 -1,703 -7,233 -4,560 -2,363 105.59%
NP 26,786 23,274 16,735 8,224 29,825 22,643 13,013 61.74%
-
NP to SH 19,076 16,657 12,020 5,649 21,602 16,103 8,603 69.96%
-
Tax Rate 20.66% 18.08% 15.19% 17.16% 19.52% 16.76% 15.37% -
Total Cost 302,904 226,536 147,309 68,426 282,574 211,539 138,078 68.75%
-
Net Worth 196,576 194,539 189,716 186,915 180,683 175,153 168,184 10.94%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 196,576 194,539 189,716 186,915 180,683 175,153 168,184 10.94%
NOSH 69,217 69,231 69,239 69,227 69,227 69,230 69,211 0.00%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 8.12% 9.32% 10.20% 10.73% 9.55% 9.67% 8.61% -
ROE 9.70% 8.56% 6.34% 3.02% 11.96% 9.19% 5.12% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 476.31 360.84 236.92 110.72 451.27 338.26 218.30 68.14%
EPS 27.56 24.06 17.36 8.16 31.21 23.26 12.43 69.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.81 2.74 2.70 2.61 2.53 2.43 10.94%
Adjusted Per Share Value based on latest NOSH - 69,227
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 108.24 82.02 53.86 25.17 102.57 76.89 49.61 68.14%
EPS 6.26 5.47 3.95 1.85 7.09 5.29 2.82 70.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6454 0.6387 0.6229 0.6137 0.5932 0.5751 0.5522 10.94%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 2.02 2.05 1.79 1.73 1.60 1.42 1.28 -
P/RPS 0.42 0.57 0.76 1.56 0.35 0.42 0.59 -20.25%
P/EPS 7.33 8.52 10.31 21.20 5.13 6.10 10.30 -20.27%
EY 13.64 11.74 9.70 4.72 19.50 16.38 9.71 25.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.65 0.64 0.61 0.56 0.53 21.50%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 14/01/11 19/10/10 14/07/10 01/06/10 08/01/10 07/10/09 07/07/09 -
Price 2.10 2.05 2.00 1.78 1.70 1.46 1.26 -
P/RPS 0.44 0.57 0.84 1.61 0.38 0.43 0.58 -16.80%
P/EPS 7.62 8.52 11.52 21.81 5.45 6.28 10.14 -17.32%
EY 13.12 11.74 8.68 4.58 18.36 15.93 9.87 20.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.73 0.66 0.65 0.58 0.52 26.49%

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