[AJIYA] QoQ Cumulative Quarter Result on 31-May-2009 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
07-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-May-2009 [#2]
Profit Trend
QoQ- 140.04%
YoY- -20.06%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 76,650 312,399 234,182 151,091 70,874 318,593 236,111 -52.86%
PBT 9,927 37,058 27,203 15,376 6,558 37,537 29,630 -51.85%
Tax -1,703 -7,233 -4,560 -2,363 -911 -6,763 -5,681 -55.30%
NP 8,224 29,825 22,643 13,013 5,647 30,774 23,949 -51.05%
-
NP to SH 5,649 21,602 16,103 8,603 3,584 22,363 17,809 -53.58%
-
Tax Rate 17.16% 19.52% 16.76% 15.37% 13.89% 18.02% 19.17% -
Total Cost 68,426 282,574 211,539 138,078 65,227 287,819 212,162 -53.06%
-
Net Worth 186,915 180,683 175,153 168,184 166,054 162,710 157,871 11.95%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 186,915 180,683 175,153 168,184 166,054 162,710 157,871 11.95%
NOSH 69,227 69,227 69,230 69,211 69,189 69,238 69,241 -0.01%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 10.73% 9.55% 9.67% 8.61% 7.97% 9.66% 10.14% -
ROE 3.02% 11.96% 9.19% 5.12% 2.16% 13.74% 11.28% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 110.72 451.27 338.26 218.30 102.44 460.14 340.99 -52.85%
EPS 8.16 31.21 23.26 12.43 5.18 32.31 25.72 -53.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.61 2.53 2.43 2.40 2.35 2.28 11.96%
Adjusted Per Share Value based on latest NOSH - 69,227
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 25.17 102.57 76.89 49.61 23.27 104.60 77.52 -52.85%
EPS 1.85 7.09 5.29 2.82 1.18 7.34 5.85 -53.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6137 0.5932 0.5751 0.5522 0.5452 0.5342 0.5183 11.95%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 1.73 1.60 1.42 1.28 1.09 1.09 1.28 -
P/RPS 1.56 0.35 0.42 0.59 1.06 0.24 0.38 157.04%
P/EPS 21.20 5.13 6.10 10.30 21.04 3.37 4.98 163.36%
EY 4.72 19.50 16.38 9.71 4.75 29.63 20.09 -62.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.56 0.53 0.45 0.46 0.56 9.33%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 01/06/10 08/01/10 07/10/09 07/07/09 24/04/09 22/01/09 23/10/08 -
Price 1.78 1.70 1.46 1.26 1.21 1.11 1.01 -
P/RPS 1.61 0.38 0.43 0.58 1.18 0.24 0.30 207.47%
P/EPS 21.81 5.45 6.28 10.14 23.36 3.44 3.93 214.44%
EY 4.58 18.36 15.93 9.87 4.28 29.10 25.47 -68.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.58 0.52 0.50 0.47 0.44 31.13%

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