[AJIYA] QoQ Cumulative Quarter Result on 31-Aug-2009 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
07-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-Aug-2009 [#3]
Profit Trend
QoQ- 87.18%
YoY- -9.58%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 164,044 76,650 312,399 234,182 151,091 70,874 318,593 -35.78%
PBT 19,733 9,927 37,058 27,203 15,376 6,558 37,537 -34.88%
Tax -2,998 -1,703 -7,233 -4,560 -2,363 -911 -6,763 -41.89%
NP 16,735 8,224 29,825 22,643 13,013 5,647 30,774 -33.40%
-
NP to SH 12,020 5,649 21,602 16,103 8,603 3,584 22,363 -33.91%
-
Tax Rate 15.19% 17.16% 19.52% 16.76% 15.37% 13.89% 18.02% -
Total Cost 147,309 68,426 282,574 211,539 138,078 65,227 287,819 -36.04%
-
Net Worth 189,716 186,915 180,683 175,153 168,184 166,054 162,710 10.78%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 189,716 186,915 180,683 175,153 168,184 166,054 162,710 10.78%
NOSH 69,239 69,227 69,227 69,230 69,211 69,189 69,238 0.00%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 10.20% 10.73% 9.55% 9.67% 8.61% 7.97% 9.66% -
ROE 6.34% 3.02% 11.96% 9.19% 5.12% 2.16% 13.74% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 236.92 110.72 451.27 338.26 218.30 102.44 460.14 -35.78%
EPS 17.36 8.16 31.21 23.26 12.43 5.18 32.31 -33.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.70 2.61 2.53 2.43 2.40 2.35 10.78%
Adjusted Per Share Value based on latest NOSH - 69,252
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 53.86 25.17 102.57 76.89 49.61 23.27 104.60 -35.78%
EPS 3.95 1.85 7.09 5.29 2.82 1.18 7.34 -33.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6229 0.6137 0.5932 0.5751 0.5522 0.5452 0.5342 10.79%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 1.79 1.73 1.60 1.42 1.28 1.09 1.09 -
P/RPS 0.76 1.56 0.35 0.42 0.59 1.06 0.24 115.79%
P/EPS 10.31 21.20 5.13 6.10 10.30 21.04 3.37 110.88%
EY 9.70 4.72 19.50 16.38 9.71 4.75 29.63 -52.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.61 0.56 0.53 0.45 0.46 25.94%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 14/07/10 01/06/10 08/01/10 07/10/09 07/07/09 24/04/09 22/01/09 -
Price 2.00 1.78 1.70 1.46 1.26 1.21 1.11 -
P/RPS 0.84 1.61 0.38 0.43 0.58 1.18 0.24 130.69%
P/EPS 11.52 21.81 5.45 6.28 10.14 23.36 3.44 124.00%
EY 8.68 4.58 18.36 15.93 9.87 4.28 29.10 -55.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.66 0.65 0.58 0.52 0.50 0.47 34.15%

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