[AJIYA] QoQ Cumulative Quarter Result on 28-Feb-2015 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
28-Feb-2015 [#1]
Profit Trend
QoQ- -69.92%
YoY- 7.1%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 426,649 318,501 216,541 104,869 412,456 307,073 203,441 63.76%
PBT 33,457 26,211 16,998 7,281 26,711 20,850 14,171 77.21%
Tax -5,635 -4,944 -3,394 -1,517 -6,801 -5,307 -3,236 44.69%
NP 27,822 21,267 13,604 5,764 19,910 15,543 10,935 86.26%
-
NP to SH 21,947 16,757 10,758 4,629 15,388 11,956 8,849 83.12%
-
Tax Rate 16.84% 18.86% 19.97% 20.84% 25.46% 25.45% 22.84% -
Total Cost 398,827 297,234 202,937 99,105 392,546 291,530 192,506 62.44%
-
Net Worth 310,670 277,552 271,372 266,392 258,932 254,073 268,485 10.20%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 310,670 277,552 271,372 266,392 258,932 254,073 268,485 10.20%
NOSH 76,144 69,215 69,227 69,192 69,233 69,229 73,557 2.32%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 6.52% 6.68% 6.28% 5.50% 4.83% 5.06% 5.38% -
ROE 7.06% 6.04% 3.96% 1.74% 5.94% 4.71% 3.30% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 560.31 460.16 312.79 151.56 595.75 443.56 276.57 60.04%
EPS 31.70 24.21 15.54 6.69 22.23 17.27 12.03 90.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.08 4.01 3.92 3.85 3.74 3.67 3.65 7.69%
Adjusted Per Share Value based on latest NOSH - 69,192
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 140.08 104.57 71.09 34.43 135.42 100.82 66.79 63.77%
EPS 7.21 5.50 3.53 1.52 5.05 3.93 2.91 83.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.9113 0.891 0.8746 0.8501 0.8342 0.8815 10.20%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 4.22 2.34 2.56 2.32 2.33 2.74 2.20 -
P/RPS 0.75 0.51 0.82 1.53 0.39 0.62 0.80 -4.20%
P/EPS 14.64 9.67 16.47 34.68 10.48 15.87 18.29 -13.77%
EY 6.83 10.35 6.07 2.88 9.54 6.30 5.47 15.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.58 0.65 0.60 0.62 0.75 0.60 43.32%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 20/01/16 22/10/15 23/07/15 24/04/15 15/01/15 24/10/14 23/07/14 -
Price 3.52 4.10 2.45 2.48 2.05 2.24 2.41 -
P/RPS 0.63 0.89 0.78 1.64 0.34 0.51 0.87 -19.34%
P/EPS 12.21 16.94 15.77 37.07 9.22 12.97 20.03 -28.08%
EY 8.19 5.90 6.34 2.70 10.84 7.71 4.99 39.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.02 0.63 0.64 0.55 0.61 0.66 19.27%

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