[AJIYA] QoQ Cumulative Quarter Result on 31-Aug-2006 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
11-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
31-Aug-2006 [#3]
Profit Trend
QoQ- 82.63%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 130,655 57,396 195,843 140,695 90,834 42,675 172,214 -16.83%
PBT 14,151 5,365 18,928 12,927 7,055 2,990 18,700 -16.97%
Tax -2,630 -766 -3,576 -2,372 -1,228 -391 -6,900 -47.46%
NP 11,521 4,599 15,352 10,555 5,827 2,599 11,800 -1.58%
-
NP to SH 7,981 3,097 12,005 8,262 4,524 1,092 11,800 -22.96%
-
Tax Rate 18.59% 14.28% 18.89% 18.35% 17.41% 13.08% 36.90% -
Total Cost 119,134 52,797 180,491 130,140 85,007 40,076 160,414 -18.00%
-
Net Worth 133,593 132,332 128,789 12,524,472 140,423 140,914 120,422 7.17%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - 4,154 - - - - -
Div Payout % - - 34.61% - - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 133,593 132,332 128,789 12,524,472 140,423 140,914 120,422 7.17%
NOSH 69,219 69,284 69,241 69,195 69,174 69,416 69,208 0.01%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 8.82% 8.01% 7.84% 7.50% 6.41% 6.09% 6.85% -
ROE 5.97% 2.34% 9.32% 0.07% 3.22% 0.77% 9.80% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 188.75 82.84 282.84 203.33 131.31 61.48 248.83 -16.83%
EPS 11.53 4.47 17.34 11.94 6.54 2.74 17.05 -22.97%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.91 1.86 181.00 2.03 2.03 1.74 7.16%
Adjusted Per Share Value based on latest NOSH - 69,222
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 42.90 18.84 64.30 46.19 29.82 14.01 56.54 -16.82%
EPS 2.62 1.02 3.94 2.71 1.49 0.36 3.87 -22.91%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
NAPS 0.4386 0.4345 0.4228 41.1199 0.461 0.4626 0.3954 7.16%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 1.21 1.12 1.09 1.03 1.00 1.02 1.05 -
P/RPS 0.64 1.35 0.39 0.51 0.76 1.66 0.42 32.45%
P/EPS 10.49 25.06 6.29 8.63 15.29 64.84 6.16 42.64%
EY 9.53 3.99 15.91 11.59 6.54 1.54 16.24 -29.93%
DY 0.00 0.00 5.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.59 0.01 0.49 0.50 0.60 3.30%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 24/07/07 27/04/07 12/02/07 11/10/06 19/07/06 02/05/06 18/01/06 -
Price 1.56 1.28 1.11 1.02 1.02 1.12 1.04 -
P/RPS 0.83 1.55 0.39 0.50 0.78 1.82 0.42 57.54%
P/EPS 13.53 28.64 6.40 8.54 15.60 71.20 6.10 70.15%
EY 7.39 3.49 15.62 11.71 6.41 1.40 16.39 -41.22%
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.67 0.60 0.01 0.50 0.55 0.60 22.17%

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