[AJIYA] QoQ Cumulative Quarter Result on 28-Feb-2011 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
22-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
28-Feb-2011 [#1]
Profit Trend
QoQ- -80.79%
YoY- -35.12%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 362,761 268,055 181,718 80,769 329,690 249,810 164,044 69.65%
PBT 30,053 22,675 17,543 6,542 33,759 28,410 19,733 32.33%
Tax -5,700 -4,161 -2,577 -1,179 -6,973 -5,136 -2,998 53.41%
NP 24,353 18,514 14,966 5,363 26,786 23,274 16,735 28.38%
-
NP to SH 18,381 13,297 10,546 3,665 19,076 16,657 12,020 32.69%
-
Tax Rate 18.97% 18.35% 14.69% 18.02% 20.66% 18.08% 15.19% -
Total Cost 338,408 249,541 166,752 75,406 302,904 226,536 147,309 74.01%
-
Net Worth 212,496 202,330 198,157 200,224 196,576 194,539 189,716 7.84%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 212,496 202,330 198,157 200,224 196,576 194,539 189,716 7.84%
NOSH 69,217 67,669 67,171 69,281 69,217 69,231 69,239 -0.02%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 6.71% 6.91% 8.24% 6.64% 8.12% 9.32% 10.20% -
ROE 8.65% 6.57% 5.32% 1.83% 9.70% 8.56% 6.34% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 524.09 396.13 270.53 116.58 476.31 360.84 236.92 69.69%
EPS 26.78 19.65 15.70 5.29 27.56 24.06 17.36 33.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.99 2.95 2.89 2.84 2.81 2.74 7.86%
Adjusted Per Share Value based on latest NOSH - 69,281
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 119.10 88.01 59.66 26.52 108.24 82.02 53.86 69.65%
EPS 6.03 4.37 3.46 1.20 6.26 5.47 3.95 32.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6977 0.6643 0.6506 0.6574 0.6454 0.6387 0.6229 7.84%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 1.65 1.62 1.81 1.87 2.02 2.05 1.79 -
P/RPS 0.31 0.41 0.67 1.60 0.42 0.57 0.76 -44.96%
P/EPS 6.21 8.24 11.53 35.35 7.33 8.52 10.31 -28.65%
EY 16.09 12.13 8.67 2.83 13.64 11.74 9.70 40.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.61 0.65 0.71 0.73 0.65 -11.61%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 18/01/12 20/10/11 19/07/11 22/04/11 14/01/11 19/10/10 14/07/10 -
Price 1.66 1.68 1.76 1.93 2.10 2.05 2.00 -
P/RPS 0.32 0.42 0.65 1.66 0.44 0.57 0.84 -47.41%
P/EPS 6.25 8.55 11.21 36.48 7.62 8.52 11.52 -33.45%
EY 16.00 11.70 8.92 2.74 13.12 11.74 8.68 50.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.60 0.67 0.74 0.73 0.73 -18.19%

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