[AJIYA] QoQ Cumulative Quarter Result on 29-Feb-2016 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
22-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2016
Quarter
29-Feb-2016 [#1]
Profit Trend
QoQ- -85.9%
YoY- -33.14%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 395,517 294,763 194,793 93,641 426,649 318,501 216,541 49.25%
PBT 24,102 16,340 7,918 4,796 33,457 26,211 16,998 26.13%
Tax -5,212 -4,114 -1,854 -706 -5,635 -4,944 -3,394 33.00%
NP 18,890 12,226 6,064 4,090 27,822 21,267 13,604 24.38%
-
NP to SH 14,494 9,457 4,068 3,095 21,947 16,757 10,758 21.91%
-
Tax Rate 21.62% 25.18% 23.42% 14.72% 16.84% 18.86% 19.97% -
Total Cost 376,627 282,537 188,729 89,551 398,827 297,234 202,937 50.84%
-
Net Worth 321,974 316,006 313,860 313,311 310,670 277,552 271,372 12.03%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 321,974 316,006 313,860 313,311 310,670 277,552 271,372 12.03%
NOSH 304,584 304,584 76,179 76,231 76,144 69,215 69,227 167.78%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 4.78% 4.15% 3.11% 4.37% 6.52% 6.68% 6.28% -
ROE 4.50% 2.99% 1.30% 0.99% 7.06% 6.04% 3.96% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 262.88 387.10 255.70 122.84 560.31 460.16 312.79 -10.91%
EPS 9.64 9.51 5.34 4.06 31.70 24.21 15.54 -27.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 4.15 4.12 4.11 4.08 4.01 3.92 -33.13%
Adjusted Per Share Value based on latest NOSH - 76,231
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 129.85 96.78 63.95 30.74 140.08 104.57 71.09 49.26%
EPS 4.76 3.10 1.34 1.02 7.21 5.50 3.53 21.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0571 1.0375 1.0305 1.0287 1.02 0.9113 0.891 12.03%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.595 0.82 3.74 3.61 4.22 2.34 2.56 -
P/RPS 0.23 0.21 1.46 2.94 0.75 0.51 0.82 -57.05%
P/EPS 6.18 6.60 70.04 88.92 14.64 9.67 16.47 -47.88%
EY 16.19 15.15 1.43 1.12 6.83 10.35 6.07 91.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.20 0.91 0.88 1.03 0.58 0.65 -42.87%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 19/01/17 20/10/16 22/07/16 22/04/16 20/01/16 22/10/15 23/07/15 -
Price 0.69 0.80 4.13 3.32 3.52 4.10 2.45 -
P/RPS 0.26 0.21 1.62 2.70 0.63 0.89 0.78 -51.82%
P/EPS 7.16 6.44 77.34 81.77 12.21 16.94 15.77 -40.84%
EY 13.96 15.52 1.29 1.22 8.19 5.90 6.34 69.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.19 1.00 0.81 0.86 1.02 0.63 -36.26%

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