[AJIYA] QoQ Cumulative Quarter Result on 30-Nov-2010 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
14-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
30-Nov-2010 [#4]
Profit Trend
QoQ- 14.52%
YoY- -11.69%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 268,055 181,718 80,769 329,690 249,810 164,044 76,650 129.87%
PBT 22,675 17,543 6,542 33,759 28,410 19,733 9,927 73.18%
Tax -4,161 -2,577 -1,179 -6,973 -5,136 -2,998 -1,703 81.11%
NP 18,514 14,966 5,363 26,786 23,274 16,735 8,224 71.51%
-
NP to SH 13,297 10,546 3,665 19,076 16,657 12,020 5,649 76.67%
-
Tax Rate 18.35% 14.69% 18.02% 20.66% 18.08% 15.19% 17.16% -
Total Cost 249,541 166,752 75,406 302,904 226,536 147,309 68,426 136.36%
-
Net Worth 202,330 198,157 200,224 196,576 194,539 189,716 186,915 5.40%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 202,330 198,157 200,224 196,576 194,539 189,716 186,915 5.40%
NOSH 67,669 67,171 69,281 69,217 69,231 69,239 69,227 -1.50%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 6.91% 8.24% 6.64% 8.12% 9.32% 10.20% 10.73% -
ROE 6.57% 5.32% 1.83% 9.70% 8.56% 6.34% 3.02% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 396.13 270.53 116.58 476.31 360.84 236.92 110.72 133.38%
EPS 19.65 15.70 5.29 27.56 24.06 17.36 8.16 79.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.95 2.89 2.84 2.81 2.74 2.70 7.01%
Adjusted Per Share Value based on latest NOSH - 69,285
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 88.01 59.66 26.52 108.24 82.02 53.86 25.17 129.84%
EPS 4.37 3.46 1.20 6.26 5.47 3.95 1.85 77.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6643 0.6506 0.6574 0.6454 0.6387 0.6229 0.6137 5.40%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 1.62 1.81 1.87 2.02 2.05 1.79 1.73 -
P/RPS 0.41 0.67 1.60 0.42 0.57 0.76 1.56 -58.86%
P/EPS 8.24 11.53 35.35 7.33 8.52 10.31 21.20 -46.64%
EY 12.13 8.67 2.83 13.64 11.74 9.70 4.72 87.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.65 0.71 0.73 0.65 0.64 -10.68%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 20/10/11 19/07/11 22/04/11 14/01/11 19/10/10 14/07/10 01/06/10 -
Price 1.68 1.76 1.93 2.10 2.05 2.00 1.78 -
P/RPS 0.42 0.65 1.66 0.44 0.57 0.84 1.61 -59.07%
P/EPS 8.55 11.21 36.48 7.62 8.52 11.52 21.81 -46.34%
EY 11.70 8.92 2.74 13.12 11.74 8.68 4.58 86.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.67 0.74 0.73 0.73 0.66 -10.34%

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