[AJIYA] QoQ Cumulative Quarter Result on 30-Nov-2005 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
30-Nov-2005 [#4]
Profit Trend
QoQ- 44.59%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 140,695 90,834 42,675 172,214 124,742 81,810 34,958 152.37%
PBT 12,927 7,055 2,990 18,700 12,700 9,554 3,211 152.42%
Tax -2,372 -1,228 -391 -6,900 -4,539 -3,535 -979 80.10%
NP 10,555 5,827 2,599 11,800 8,161 6,019 2,232 180.94%
-
NP to SH 8,262 4,524 1,092 11,800 8,161 6,019 2,232 138.72%
-
Tax Rate 18.35% 17.41% 13.08% 36.90% 35.74% 37.00% 30.49% -
Total Cost 130,140 85,007 40,076 160,414 116,581 75,791 32,726 150.37%
-
Net Worth 12,524,472 140,423 140,914 120,422 116,801 114,977 113,679 2178.59%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 12,524,472 140,423 140,914 120,422 116,801 114,977 113,679 2178.59%
NOSH 69,195 69,174 69,416 69,208 69,228 69,263 69,316 -0.11%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 7.50% 6.41% 6.09% 6.85% 6.54% 7.36% 6.38% -
ROE 0.07% 3.22% 0.77% 9.80% 6.99% 5.23% 1.96% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 203.33 131.31 61.48 248.83 180.19 118.11 50.43 152.68%
EPS 11.94 6.54 2.74 17.05 11.79 8.69 3.22 138.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 181.00 2.03 2.03 1.74 1.6872 1.66 1.64 2181.22%
Adjusted Per Share Value based on latest NOSH - 69,182
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 46.19 29.82 14.01 56.54 40.95 26.86 11.48 152.33%
EPS 2.71 1.49 0.36 3.87 2.68 1.98 0.73 139.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 41.1199 0.461 0.4626 0.3954 0.3835 0.3775 0.3732 2178.70%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 1.03 1.00 1.02 1.05 1.15 1.13 1.45 -
P/RPS 0.51 0.76 1.66 0.42 0.64 0.96 2.88 -68.36%
P/EPS 8.63 15.29 64.84 6.16 9.76 13.00 45.03 -66.65%
EY 11.59 6.54 1.54 16.24 10.25 7.69 2.22 200.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.49 0.50 0.60 0.68 0.68 0.88 -94.90%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 11/10/06 19/07/06 02/05/06 18/01/06 26/10/05 27/07/05 25/04/05 -
Price 1.02 1.02 1.12 1.04 1.11 1.21 1.30 -
P/RPS 0.50 0.78 1.82 0.42 0.62 1.02 2.58 -66.41%
P/EPS 8.54 15.60 71.20 6.10 9.42 13.92 40.37 -64.39%
EY 11.71 6.41 1.40 16.39 10.62 7.18 2.48 180.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.50 0.55 0.60 0.66 0.73 0.79 -94.52%

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