[AJIYA] QoQ Cumulative Quarter Result on 31-May-2013 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 165.28%
YoY- 15.3%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 97,824 391,859 291,260 193,185 93,054 379,207 279,049 -50.37%
PBT 7,156 33,105 26,422 17,157 6,853 29,326 22,140 -53.00%
Tax -1,470 -7,925 -5,918 -3,379 -1,655 -7,135 -5,201 -57.03%
NP 5,686 25,180 20,504 13,778 5,198 22,191 16,939 -51.79%
-
NP to SH 4,322 19,190 15,354 10,545 3,975 17,121 12,644 -51.20%
-
Tax Rate 20.54% 23.94% 22.40% 19.69% 24.15% 24.33% 23.49% -
Total Cost 92,138 366,679 270,756 179,407 87,856 357,016 262,110 -50.28%
-
Net Worth 249,346 245,115 242,285 238,872 232,682 223,572 222,152 8.02%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 249,346 245,115 242,285 238,872 232,682 223,572 222,152 8.02%
NOSH 69,262 69,241 69,224 69,238 69,250 67,749 69,206 0.05%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 5.81% 6.43% 7.04% 7.13% 5.59% 5.85% 6.07% -
ROE 1.73% 7.83% 6.34% 4.41% 1.71% 7.66% 5.69% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 141.24 565.93 420.75 279.01 134.37 559.72 403.21 -50.40%
EPS 6.24 27.72 22.18 15.23 5.74 24.73 18.27 -51.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.54 3.50 3.45 3.36 3.30 3.21 7.96%
Adjusted Per Share Value based on latest NOSH - 69,230
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 32.12 128.65 95.63 63.43 30.55 124.50 91.62 -50.37%
EPS 1.42 6.30 5.04 3.46 1.31 5.62 4.15 -51.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8186 0.8048 0.7955 0.7843 0.7639 0.734 0.7294 8.01%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 2.17 2.20 2.00 1.92 1.73 1.68 1.77 -
P/RPS 1.54 0.39 0.48 0.69 1.29 0.30 0.44 131.05%
P/EPS 34.78 7.94 9.02 12.61 30.14 6.65 9.69 134.97%
EY 2.88 12.60 11.09 7.93 3.32 15.04 10.32 -57.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.57 0.56 0.51 0.51 0.55 5.98%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 25/04/14 21/01/14 18/10/13 25/07/13 26/04/13 30/01/13 23/10/12 -
Price 2.28 2.22 2.13 2.03 1.73 1.70 1.78 -
P/RPS 1.61 0.39 0.51 0.73 1.29 0.30 0.44 138.02%
P/EPS 36.54 8.01 9.60 13.33 30.14 6.73 9.74 142.02%
EY 2.74 12.48 10.41 7.50 3.32 14.87 10.26 -58.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.61 0.59 0.51 0.52 0.55 9.50%

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