[AJIYA] QoQ Cumulative Quarter Result on 30-Nov-2009 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
08-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
30-Nov-2009 [#4]
Profit Trend
QoQ- 34.15%
YoY- -3.4%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 249,810 164,044 76,650 312,399 234,182 151,091 70,874 131.07%
PBT 28,410 19,733 9,927 37,058 27,203 15,376 6,558 165.03%
Tax -5,136 -2,998 -1,703 -7,233 -4,560 -2,363 -911 215.76%
NP 23,274 16,735 8,224 29,825 22,643 13,013 5,647 156.39%
-
NP to SH 16,657 12,020 5,649 21,602 16,103 8,603 3,584 177.71%
-
Tax Rate 18.08% 15.19% 17.16% 19.52% 16.76% 15.37% 13.89% -
Total Cost 226,536 147,309 68,426 282,574 211,539 138,078 65,227 128.81%
-
Net Worth 194,539 189,716 186,915 180,683 175,153 168,184 166,054 11.09%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 194,539 189,716 186,915 180,683 175,153 168,184 166,054 11.09%
NOSH 69,231 69,239 69,227 69,227 69,230 69,211 69,189 0.04%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 9.32% 10.20% 10.73% 9.55% 9.67% 8.61% 7.97% -
ROE 8.56% 6.34% 3.02% 11.96% 9.19% 5.12% 2.16% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 360.84 236.92 110.72 451.27 338.26 218.30 102.44 130.97%
EPS 24.06 17.36 8.16 31.21 23.26 12.43 5.18 177.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.74 2.70 2.61 2.53 2.43 2.40 11.05%
Adjusted Per Share Value based on latest NOSH - 69,219
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 82.02 53.86 25.17 102.57 76.89 49.61 23.27 131.07%
EPS 5.47 3.95 1.85 7.09 5.29 2.82 1.18 177.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6387 0.6229 0.6137 0.5932 0.5751 0.5522 0.5452 11.09%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 2.05 1.79 1.73 1.60 1.42 1.28 1.09 -
P/RPS 0.57 0.76 1.56 0.35 0.42 0.59 1.06 -33.79%
P/EPS 8.52 10.31 21.20 5.13 6.10 10.30 21.04 -45.17%
EY 11.74 9.70 4.72 19.50 16.38 9.71 4.75 82.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.65 0.64 0.61 0.56 0.53 0.45 37.94%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 19/10/10 14/07/10 01/06/10 08/01/10 07/10/09 07/07/09 24/04/09 -
Price 2.05 2.00 1.78 1.70 1.46 1.26 1.21 -
P/RPS 0.57 0.84 1.61 0.38 0.43 0.58 1.18 -38.35%
P/EPS 8.52 11.52 21.81 5.45 6.28 10.14 23.36 -48.85%
EY 11.74 8.68 4.58 18.36 15.93 9.87 4.28 95.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.66 0.65 0.58 0.52 0.50 28.60%

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