[AJIYA] QoQ Cumulative Quarter Result on 31-May-2010 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
14-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- 112.78%
YoY- 39.72%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 80,769 329,690 249,810 164,044 76,650 312,399 234,182 -50.91%
PBT 6,542 33,759 28,410 19,733 9,927 37,058 27,203 -61.42%
Tax -1,179 -6,973 -5,136 -2,998 -1,703 -7,233 -4,560 -59.51%
NP 5,363 26,786 23,274 16,735 8,224 29,825 22,643 -61.81%
-
NP to SH 3,665 19,076 16,657 12,020 5,649 21,602 16,103 -62.82%
-
Tax Rate 18.02% 20.66% 18.08% 15.19% 17.16% 19.52% 16.76% -
Total Cost 75,406 302,904 226,536 147,309 68,426 282,574 211,539 -49.82%
-
Net Worth 200,224 196,576 194,539 189,716 186,915 180,683 175,153 9.35%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 200,224 196,576 194,539 189,716 186,915 180,683 175,153 9.35%
NOSH 69,281 69,217 69,231 69,239 69,227 69,227 69,230 0.04%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 6.64% 8.12% 9.32% 10.20% 10.73% 9.55% 9.67% -
ROE 1.83% 9.70% 8.56% 6.34% 3.02% 11.96% 9.19% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 116.58 476.31 360.84 236.92 110.72 451.27 338.26 -50.93%
EPS 5.29 27.56 24.06 17.36 8.16 31.21 23.26 -62.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.84 2.81 2.74 2.70 2.61 2.53 9.30%
Adjusted Per Share Value based on latest NOSH - 69,250
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 26.52 108.24 82.02 53.86 25.17 102.57 76.89 -50.91%
EPS 1.20 6.26 5.47 3.95 1.85 7.09 5.29 -62.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6574 0.6454 0.6387 0.6229 0.6137 0.5932 0.5751 9.35%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.87 2.02 2.05 1.79 1.73 1.60 1.42 -
P/RPS 1.60 0.42 0.57 0.76 1.56 0.35 0.42 144.51%
P/EPS 35.35 7.33 8.52 10.31 21.20 5.13 6.10 223.67%
EY 2.83 13.64 11.74 9.70 4.72 19.50 16.38 -69.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.73 0.65 0.64 0.61 0.56 10.47%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 22/04/11 14/01/11 19/10/10 14/07/10 01/06/10 08/01/10 07/10/09 -
Price 1.93 2.10 2.05 2.00 1.78 1.70 1.46 -
P/RPS 1.66 0.44 0.57 0.84 1.61 0.38 0.43 146.69%
P/EPS 36.48 7.62 8.52 11.52 21.81 5.45 6.28 224.18%
EY 2.74 13.12 11.74 8.68 4.58 18.36 15.93 -69.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.73 0.73 0.66 0.65 0.58 10.12%

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