[AJIYA] QoQ Cumulative Quarter Result on 30-Nov-2012 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 35.41%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 291,260 193,185 93,054 379,207 279,049 186,801 89,136 119.72%
PBT 26,422 17,157 6,853 29,326 22,140 15,191 6,198 162.21%
Tax -5,918 -3,379 -1,655 -7,135 -5,201 -3,292 -1,099 206.28%
NP 20,504 13,778 5,198 22,191 16,939 11,899 5,099 152.23%
-
NP to SH 15,354 10,545 3,975 17,121 12,644 9,146 3,974 145.61%
-
Tax Rate 22.40% 19.69% 24.15% 24.33% 23.49% 21.67% 17.73% -
Total Cost 270,756 179,407 87,856 357,016 262,110 174,902 84,037 117.67%
-
Net Worth 242,285 238,872 232,682 223,572 222,152 218,783 216,700 7.70%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 242,285 238,872 232,682 223,572 222,152 218,783 216,700 7.70%
NOSH 69,224 69,238 69,250 67,749 69,206 69,235 69,233 -0.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 7.04% 7.13% 5.59% 5.85% 6.07% 6.37% 5.72% -
ROE 6.34% 4.41% 1.71% 7.66% 5.69% 4.18% 1.83% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 420.75 279.01 134.37 559.72 403.21 269.81 128.75 119.74%
EPS 22.18 15.23 5.74 24.73 18.27 13.21 5.74 145.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.45 3.36 3.30 3.21 3.16 3.13 7.71%
Adjusted Per Share Value based on latest NOSH - 68,638
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 95.63 63.43 30.55 124.50 91.62 61.33 29.26 119.75%
EPS 5.04 3.46 1.31 5.62 4.15 3.00 1.30 146.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7955 0.7843 0.7639 0.734 0.7294 0.7183 0.7115 7.70%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 2.00 1.92 1.73 1.68 1.77 1.60 1.71 -
P/RPS 0.48 0.69 1.29 0.30 0.44 0.59 1.33 -49.21%
P/EPS 9.02 12.61 30.14 6.65 9.69 12.11 29.79 -54.81%
EY 11.09 7.93 3.32 15.04 10.32 8.26 3.36 121.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.51 0.51 0.55 0.51 0.55 2.40%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 18/10/13 25/07/13 26/04/13 30/01/13 23/10/12 24/07/12 20/04/12 -
Price 2.13 2.03 1.73 1.70 1.78 1.66 1.68 -
P/RPS 0.51 0.73 1.29 0.30 0.44 0.62 1.30 -46.31%
P/EPS 9.60 13.33 30.14 6.73 9.74 12.57 29.27 -52.34%
EY 10.41 7.50 3.32 14.87 10.26 7.96 3.42 109.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.51 0.52 0.55 0.53 0.54 8.44%

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