[AJIYA] QoQ Cumulative Quarter Result on 28-Feb-2014 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
25-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
28-Feb-2014 [#1]
Profit Trend
QoQ- -77.48%
YoY- 8.73%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 412,456 307,073 203,441 97,824 391,859 291,260 193,185 65.73%
PBT 26,711 20,850 14,171 7,156 33,105 26,422 17,157 34.29%
Tax -6,801 -5,307 -3,236 -1,470 -7,925 -5,918 -3,379 59.34%
NP 19,910 15,543 10,935 5,686 25,180 20,504 13,778 27.78%
-
NP to SH 15,388 11,956 8,849 4,322 19,190 15,354 10,545 28.62%
-
Tax Rate 25.46% 25.45% 22.84% 20.54% 23.94% 22.40% 19.69% -
Total Cost 392,546 291,530 192,506 92,138 366,679 270,756 179,407 68.45%
-
Net Worth 258,932 254,073 268,485 249,346 245,115 242,285 238,872 5.51%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 258,932 254,073 268,485 249,346 245,115 242,285 238,872 5.51%
NOSH 69,233 69,229 73,557 69,262 69,241 69,224 69,238 -0.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 4.83% 5.06% 5.38% 5.81% 6.43% 7.04% 7.13% -
ROE 5.94% 4.71% 3.30% 1.73% 7.83% 6.34% 4.41% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 595.75 443.56 276.57 141.24 565.93 420.75 279.01 65.74%
EPS 22.23 17.27 12.03 6.24 27.72 22.18 15.23 28.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.67 3.65 3.60 3.54 3.50 3.45 5.52%
Adjusted Per Share Value based on latest NOSH - 69,262
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 135.42 100.82 66.79 32.12 128.65 95.63 63.43 65.72%
EPS 5.05 3.93 2.91 1.42 6.30 5.04 3.46 28.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8501 0.8342 0.8815 0.8186 0.8048 0.7955 0.7843 5.51%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 2.33 2.74 2.20 2.17 2.20 2.00 1.92 -
P/RPS 0.39 0.62 0.80 1.54 0.39 0.48 0.69 -31.61%
P/EPS 10.48 15.87 18.29 34.78 7.94 9.02 12.61 -11.59%
EY 9.54 6.30 5.47 2.88 12.60 11.09 7.93 13.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.75 0.60 0.60 0.62 0.57 0.56 7.01%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 15/01/15 24/10/14 23/07/14 25/04/14 21/01/14 18/10/13 25/07/13 -
Price 2.05 2.24 2.41 2.28 2.22 2.13 2.03 -
P/RPS 0.34 0.51 0.87 1.61 0.39 0.51 0.73 -39.88%
P/EPS 9.22 12.97 20.03 36.54 8.01 9.60 13.33 -21.77%
EY 10.84 7.71 4.99 2.74 12.48 10.41 7.50 27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.66 0.63 0.63 0.61 0.59 -4.56%

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