[AJIYA] QoQ Cumulative Quarter Result on 31-Aug-2013 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- 45.6%
YoY- 21.43%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 203,441 97,824 391,859 291,260 193,185 93,054 379,207 -34.00%
PBT 14,171 7,156 33,105 26,422 17,157 6,853 29,326 -38.44%
Tax -3,236 -1,470 -7,925 -5,918 -3,379 -1,655 -7,135 -40.99%
NP 10,935 5,686 25,180 20,504 13,778 5,198 22,191 -37.63%
-
NP to SH 8,849 4,322 19,190 15,354 10,545 3,975 17,121 -35.62%
-
Tax Rate 22.84% 20.54% 23.94% 22.40% 19.69% 24.15% 24.33% -
Total Cost 192,506 92,138 366,679 270,756 179,407 87,856 357,016 -33.77%
-
Net Worth 268,485 249,346 245,115 242,285 238,872 232,682 223,572 12.99%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 268,485 249,346 245,115 242,285 238,872 232,682 223,572 12.99%
NOSH 73,557 69,262 69,241 69,224 69,238 69,250 67,749 5.64%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 5.38% 5.81% 6.43% 7.04% 7.13% 5.59% 5.85% -
ROE 3.30% 1.73% 7.83% 6.34% 4.41% 1.71% 7.66% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 276.57 141.24 565.93 420.75 279.01 134.37 559.72 -37.52%
EPS 12.03 6.24 27.72 22.18 15.23 5.74 24.73 -38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 3.60 3.54 3.50 3.45 3.36 3.30 6.95%
Adjusted Per Share Value based on latest NOSH - 69,194
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 66.79 32.12 128.65 95.63 63.43 30.55 124.50 -34.00%
EPS 2.91 1.42 6.30 5.04 3.46 1.31 5.62 -35.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8815 0.8186 0.8048 0.7955 0.7843 0.7639 0.734 12.99%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 2.20 2.17 2.20 2.00 1.92 1.73 1.68 -
P/RPS 0.80 1.54 0.39 0.48 0.69 1.29 0.30 92.41%
P/EPS 18.29 34.78 7.94 9.02 12.61 30.14 6.65 96.42%
EY 5.47 2.88 12.60 11.09 7.93 3.32 15.04 -49.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.62 0.57 0.56 0.51 0.51 11.45%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 23/07/14 25/04/14 21/01/14 18/10/13 25/07/13 26/04/13 30/01/13 -
Price 2.41 2.28 2.22 2.13 2.03 1.73 1.70 -
P/RPS 0.87 1.61 0.39 0.51 0.73 1.29 0.30 103.49%
P/EPS 20.03 36.54 8.01 9.60 13.33 30.14 6.73 107.04%
EY 4.99 2.74 12.48 10.41 7.50 3.32 14.87 -51.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.63 0.61 0.59 0.51 0.52 17.24%

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