[AJIYA] QoQ Cumulative Quarter Result on 30-Nov-2006 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
30-Nov-2006 [#4]
Profit Trend
QoQ- 45.3%
YoY- 1.74%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 203,758 130,655 57,396 195,843 140,695 90,834 42,675 182.74%
PBT 21,758 14,151 5,365 18,928 12,927 7,055 2,990 274.16%
Tax -4,203 -2,630 -766 -3,576 -2,372 -1,228 -391 384.96%
NP 17,555 11,521 4,599 15,352 10,555 5,827 2,599 256.08%
-
NP to SH 12,457 7,981 3,097 12,005 8,262 4,524 1,092 404.50%
-
Tax Rate 19.32% 18.59% 14.28% 18.89% 18.35% 17.41% 13.08% -
Total Cost 186,203 119,134 52,797 180,491 130,140 85,007 40,076 177.66%
-
Net Worth 138,488 133,593 132,332 128,789 12,524,472 140,423 140,914 -1.14%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - 4,154 - - - -
Div Payout % - - - 34.61% - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 138,488 133,593 132,332 128,789 12,524,472 140,423 140,914 -1.14%
NOSH 69,244 69,219 69,284 69,241 69,195 69,174 69,416 -0.16%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 8.62% 8.82% 8.01% 7.84% 7.50% 6.41% 6.09% -
ROE 9.00% 5.97% 2.34% 9.32% 0.07% 3.22% 0.77% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 294.26 188.75 82.84 282.84 203.33 131.31 61.48 183.19%
EPS 17.99 11.53 4.47 17.34 11.94 6.54 2.74 249.43%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.00 1.93 1.91 1.86 181.00 2.03 2.03 -0.98%
Adjusted Per Share Value based on latest NOSH - 69,214
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 66.90 42.90 18.84 64.30 46.19 29.82 14.01 182.76%
EPS 4.09 2.62 1.02 3.94 2.71 1.49 0.36 403.14%
DPS 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
NAPS 0.4547 0.4386 0.4345 0.4228 41.1199 0.461 0.4626 -1.13%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.44 1.21 1.12 1.09 1.03 1.00 1.02 -
P/RPS 0.49 0.64 1.35 0.39 0.51 0.76 1.66 -55.56%
P/EPS 8.00 10.49 25.06 6.29 8.63 15.29 64.84 -75.12%
EY 12.49 9.53 3.99 15.91 11.59 6.54 1.54 302.13%
DY 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.59 0.59 0.01 0.49 0.50 27.43%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 18/10/07 24/07/07 27/04/07 12/02/07 11/10/06 19/07/06 02/05/06 -
Price 1.63 1.56 1.28 1.11 1.02 1.02 1.12 -
P/RPS 0.55 0.83 1.55 0.39 0.50 0.78 1.82 -54.86%
P/EPS 9.06 13.53 28.64 6.40 8.54 15.60 71.20 -74.60%
EY 11.04 7.39 3.49 15.62 11.71 6.41 1.40 294.69%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.67 0.60 0.01 0.50 0.55 30.41%

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