[AJIYA] QoQ Cumulative Quarter Result on 31-May-2012 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-May-2012 [#2]
Profit Trend
QoQ- 130.15%
YoY- -13.28%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 93,054 379,207 279,049 186,801 89,136 362,761 268,055 -50.63%
PBT 6,853 29,326 22,140 15,191 6,198 30,053 22,675 -54.99%
Tax -1,655 -7,135 -5,201 -3,292 -1,099 -5,700 -4,161 -45.94%
NP 5,198 22,191 16,939 11,899 5,099 24,353 18,514 -57.15%
-
NP to SH 3,975 17,121 12,644 9,146 3,974 18,381 13,297 -55.32%
-
Tax Rate 24.15% 24.33% 23.49% 21.67% 17.73% 18.97% 18.35% -
Total Cost 87,856 357,016 262,110 174,902 84,037 338,408 249,541 -50.17%
-
Net Worth 232,682 223,572 222,152 218,783 216,700 212,496 202,330 9.77%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 232,682 223,572 222,152 218,783 216,700 212,496 202,330 9.77%
NOSH 69,250 67,749 69,206 69,235 69,233 69,217 67,669 1.55%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 5.59% 5.85% 6.07% 6.37% 5.72% 6.71% 6.91% -
ROE 1.71% 7.66% 5.69% 4.18% 1.83% 8.65% 6.57% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 134.37 559.72 403.21 269.81 128.75 524.09 396.13 -51.39%
EPS 5.74 24.73 18.27 13.21 5.74 26.78 19.65 -56.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.30 3.21 3.16 3.13 3.07 2.99 8.09%
Adjusted Per Share Value based on latest NOSH - 69,144
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 30.55 124.50 91.62 61.33 29.26 119.10 88.01 -50.64%
EPS 1.31 5.62 4.15 3.00 1.30 6.03 4.37 -55.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7639 0.734 0.7294 0.7183 0.7115 0.6977 0.6643 9.77%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.73 1.68 1.77 1.60 1.71 1.65 1.62 -
P/RPS 1.29 0.30 0.44 0.59 1.33 0.31 0.41 114.86%
P/EPS 30.14 6.65 9.69 12.11 29.79 6.21 8.24 137.58%
EY 3.32 15.04 10.32 8.26 3.36 16.09 12.13 -57.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.55 0.51 0.55 0.54 0.54 -3.74%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 26/04/13 30/01/13 23/10/12 24/07/12 20/04/12 18/01/12 20/10/11 -
Price 1.73 1.70 1.78 1.66 1.68 1.66 1.68 -
P/RPS 1.29 0.30 0.44 0.62 1.30 0.32 0.42 111.44%
P/EPS 30.14 6.73 9.74 12.57 29.27 6.25 8.55 131.80%
EY 3.32 14.87 10.26 7.96 3.42 16.00 11.70 -56.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.55 0.53 0.54 0.54 0.56 -6.05%

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