[AJIYA] QoQ Cumulative Quarter Result on 28-Feb-2013 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- -76.78%
YoY- 0.03%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 391,859 291,260 193,185 93,054 379,207 279,049 186,801 63.79%
PBT 33,105 26,422 17,157 6,853 29,326 22,140 15,191 68.00%
Tax -7,925 -5,918 -3,379 -1,655 -7,135 -5,201 -3,292 79.52%
NP 25,180 20,504 13,778 5,198 22,191 16,939 11,899 64.75%
-
NP to SH 19,190 15,354 10,545 3,975 17,121 12,644 9,146 63.81%
-
Tax Rate 23.94% 22.40% 19.69% 24.15% 24.33% 23.49% 21.67% -
Total Cost 366,679 270,756 179,407 87,856 357,016 262,110 174,902 63.73%
-
Net Worth 245,115 242,285 238,872 232,682 223,572 222,152 218,783 7.86%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 245,115 242,285 238,872 232,682 223,572 222,152 218,783 7.86%
NOSH 69,241 69,224 69,238 69,250 67,749 69,206 69,235 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 6.43% 7.04% 7.13% 5.59% 5.85% 6.07% 6.37% -
ROE 7.83% 6.34% 4.41% 1.71% 7.66% 5.69% 4.18% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 565.93 420.75 279.01 134.37 559.72 403.21 269.81 63.78%
EPS 27.72 22.18 15.23 5.74 24.73 18.27 13.21 63.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.54 3.50 3.45 3.36 3.30 3.21 3.16 7.85%
Adjusted Per Share Value based on latest NOSH - 69,250
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 128.65 95.63 63.43 30.55 124.50 91.62 61.33 63.79%
EPS 6.30 5.04 3.46 1.31 5.62 4.15 3.00 63.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8048 0.7955 0.7843 0.7639 0.734 0.7294 0.7183 7.86%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 2.20 2.00 1.92 1.73 1.68 1.77 1.60 -
P/RPS 0.39 0.48 0.69 1.29 0.30 0.44 0.59 -24.09%
P/EPS 7.94 9.02 12.61 30.14 6.65 9.69 12.11 -24.50%
EY 12.60 11.09 7.93 3.32 15.04 10.32 8.26 32.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.56 0.51 0.51 0.55 0.51 13.89%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 21/01/14 18/10/13 25/07/13 26/04/13 30/01/13 23/10/12 24/07/12 -
Price 2.22 2.13 2.03 1.73 1.70 1.78 1.66 -
P/RPS 0.39 0.51 0.73 1.29 0.30 0.44 0.62 -26.56%
P/EPS 8.01 9.60 13.33 30.14 6.73 9.74 12.57 -25.92%
EY 12.48 10.41 7.50 3.32 14.87 10.26 7.96 34.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.59 0.51 0.52 0.55 0.53 12.20%

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