[AJIYA] QoQ Cumulative Quarter Result on 29-Feb-2012 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
20-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
29-Feb-2012 [#1]
Profit Trend
QoQ- -78.38%
YoY- 8.43%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 379,207 279,049 186,801 89,136 362,761 268,055 181,718 63.08%
PBT 29,326 22,140 15,191 6,198 30,053 22,675 17,543 40.72%
Tax -7,135 -5,201 -3,292 -1,099 -5,700 -4,161 -2,577 96.81%
NP 22,191 16,939 11,899 5,099 24,353 18,514 14,966 29.93%
-
NP to SH 17,121 12,644 9,146 3,974 18,381 13,297 10,546 38.01%
-
Tax Rate 24.33% 23.49% 21.67% 17.73% 18.97% 18.35% 14.69% -
Total Cost 357,016 262,110 174,902 84,037 338,408 249,541 166,752 65.88%
-
Net Worth 223,572 222,152 218,783 216,700 212,496 202,330 198,157 8.35%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 223,572 222,152 218,783 216,700 212,496 202,330 198,157 8.35%
NOSH 67,749 69,206 69,235 69,233 69,217 67,669 67,171 0.57%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 5.85% 6.07% 6.37% 5.72% 6.71% 6.91% 8.24% -
ROE 7.66% 5.69% 4.18% 1.83% 8.65% 6.57% 5.32% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 559.72 403.21 269.81 128.75 524.09 396.13 270.53 62.15%
EPS 24.73 18.27 13.21 5.74 26.78 19.65 15.70 35.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.21 3.16 3.13 3.07 2.99 2.95 7.73%
Adjusted Per Share Value based on latest NOSH - 69,233
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 124.50 91.62 61.33 29.26 119.10 88.01 59.66 63.08%
EPS 5.62 4.15 3.00 1.30 6.03 4.37 3.46 38.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.734 0.7294 0.7183 0.7115 0.6977 0.6643 0.6506 8.34%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.68 1.77 1.60 1.71 1.65 1.62 1.81 -
P/RPS 0.30 0.44 0.59 1.33 0.31 0.41 0.67 -41.38%
P/EPS 6.65 9.69 12.11 29.79 6.21 8.24 11.53 -30.64%
EY 15.04 10.32 8.26 3.36 16.09 12.13 8.67 44.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.51 0.55 0.54 0.54 0.61 -11.22%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 23/10/12 24/07/12 20/04/12 18/01/12 20/10/11 19/07/11 -
Price 1.70 1.78 1.66 1.68 1.66 1.68 1.76 -
P/RPS 0.30 0.44 0.62 1.30 0.32 0.42 0.65 -40.19%
P/EPS 6.73 9.74 12.57 29.27 6.25 8.55 11.21 -28.76%
EY 14.87 10.26 7.96 3.42 16.00 11.70 8.92 40.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.53 0.54 0.54 0.56 0.60 -9.07%

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