[AJIYA] QoQ Cumulative Quarter Result on 31-Aug-2010 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
19-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- 38.58%
YoY- 3.44%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 181,718 80,769 329,690 249,810 164,044 76,650 312,399 -30.34%
PBT 17,543 6,542 33,759 28,410 19,733 9,927 37,058 -39.28%
Tax -2,577 -1,179 -6,973 -5,136 -2,998 -1,703 -7,233 -49.77%
NP 14,966 5,363 26,786 23,274 16,735 8,224 29,825 -36.87%
-
NP to SH 10,546 3,665 19,076 16,657 12,020 5,649 21,602 -38.02%
-
Tax Rate 14.69% 18.02% 20.66% 18.08% 15.19% 17.16% 19.52% -
Total Cost 166,752 75,406 302,904 226,536 147,309 68,426 282,574 -29.66%
-
Net Worth 198,157 200,224 196,576 194,539 189,716 186,915 180,683 6.35%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 198,157 200,224 196,576 194,539 189,716 186,915 180,683 6.35%
NOSH 67,171 69,281 69,217 69,231 69,239 69,227 69,227 -1.99%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 8.24% 6.64% 8.12% 9.32% 10.20% 10.73% 9.55% -
ROE 5.32% 1.83% 9.70% 8.56% 6.34% 3.02% 11.96% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 270.53 116.58 476.31 360.84 236.92 110.72 451.27 -28.92%
EPS 15.70 5.29 27.56 24.06 17.36 8.16 31.21 -36.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.89 2.84 2.81 2.74 2.70 2.61 8.51%
Adjusted Per Share Value based on latest NOSH - 69,208
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 59.66 26.52 108.24 82.02 53.86 25.17 102.57 -30.34%
EPS 3.46 1.20 6.26 5.47 3.95 1.85 7.09 -38.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6506 0.6574 0.6454 0.6387 0.6229 0.6137 0.5932 6.35%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 1.81 1.87 2.02 2.05 1.79 1.73 1.60 -
P/RPS 0.67 1.60 0.42 0.57 0.76 1.56 0.35 54.23%
P/EPS 11.53 35.35 7.33 8.52 10.31 21.20 5.13 71.66%
EY 8.67 2.83 13.64 11.74 9.70 4.72 19.50 -41.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.71 0.73 0.65 0.64 0.61 0.00%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 19/07/11 22/04/11 14/01/11 19/10/10 14/07/10 01/06/10 08/01/10 -
Price 1.76 1.93 2.10 2.05 2.00 1.78 1.70 -
P/RPS 0.65 1.66 0.44 0.57 0.84 1.61 0.38 43.07%
P/EPS 11.21 36.48 7.62 8.52 11.52 21.81 5.45 61.80%
EY 8.92 2.74 13.12 11.74 8.68 4.58 18.36 -38.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.74 0.73 0.73 0.66 0.65 -5.20%

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