[AJIYA] QoQ Quarter Result on 28-Feb-2013 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- -21.95%
YoY- 0.03%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 100,594 98,075 100,131 93,054 100,141 92,248 97,665 1.98%
PBT 6,800 9,265 10,304 6,853 7,276 6,949 8,993 -16.98%
Tax -1,862 -2,539 -1,724 -1,655 -1,171 -1,909 -2,193 -10.32%
NP 4,938 6,726 8,580 5,198 6,105 5,040 6,800 -19.19%
-
NP to SH 3,729 4,809 6,570 3,975 5,093 3,498 5,172 -19.57%
-
Tax Rate 27.38% 27.40% 16.73% 24.15% 16.09% 27.47% 24.39% -
Total Cost 95,656 91,349 91,551 87,856 94,036 87,208 90,865 3.48%
-
Net Worth 245,602 242,179 238,846 232,682 225,135 222,348 218,496 8.10%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 245,602 242,179 238,846 232,682 225,135 222,348 218,496 8.10%
NOSH 69,183 69,194 69,230 69,250 68,638 69,267 69,144 0.03%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 4.91% 6.86% 8.57% 5.59% 6.10% 5.46% 6.96% -
ROE 1.52% 1.99% 2.75% 1.71% 2.26% 1.57% 2.37% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 145.40 141.74 144.63 134.37 145.90 133.18 141.25 1.94%
EPS 5.39 6.95 9.49 5.74 7.42 5.05 7.48 -19.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.50 3.45 3.36 3.28 3.21 3.16 8.05%
Adjusted Per Share Value based on latest NOSH - 69,250
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 33.03 32.20 32.87 30.55 32.88 30.29 32.06 2.00%
EPS 1.22 1.58 2.16 1.31 1.67 1.15 1.70 -19.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8064 0.7951 0.7842 0.7639 0.7392 0.73 0.7174 8.10%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 2.20 2.00 1.92 1.73 1.68 1.77 1.60 -
P/RPS 1.51 1.41 1.33 1.29 1.15 1.33 1.13 21.29%
P/EPS 40.82 28.78 20.23 30.14 22.64 35.05 21.39 53.79%
EY 2.45 3.48 4.94 3.32 4.42 2.85 4.68 -35.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.56 0.51 0.51 0.55 0.51 13.89%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 21/01/14 18/10/13 25/07/13 26/04/13 30/01/13 23/10/12 24/07/12 -
Price 2.22 2.13 2.03 1.73 1.70 1.78 1.66 -
P/RPS 1.53 1.50 1.40 1.29 1.17 1.34 1.18 18.88%
P/EPS 41.19 30.65 21.39 30.14 22.91 35.25 22.19 50.98%
EY 2.43 3.26 4.67 3.32 4.36 2.84 4.51 -33.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.59 0.51 0.52 0.55 0.53 12.20%

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