[AJIYA] QoQ Quarter Result on 31-Aug-2006 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
11-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
31-Aug-2006 [#3]
Profit Trend
QoQ- 42.56%
YoY- 74.51%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 73,259 57,396 55,148 49,861 48,159 42,675 47,472 33.57%
PBT 8,786 5,365 6,001 5,872 4,065 2,990 6,000 28.98%
Tax -1,864 -766 -1,204 -1,144 -837 -391 -2,361 -14.59%
NP 6,922 4,599 4,797 4,728 3,228 2,599 3,639 53.58%
-
NP to SH 4,884 3,097 3,743 3,738 2,622 1,092 3,639 21.69%
-
Tax Rate 21.22% 14.28% 20.06% 19.48% 20.59% 13.08% 39.35% -
Total Cost 66,337 52,797 50,351 45,133 44,931 40,076 43,833 31.84%
-
Net Worth 133,703 132,332 107,975 12,529,221 140,439 140,914 120,377 7.25%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - 4,152 - - - - -
Div Payout % - - 110.95% - - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 133,703 132,332 107,975 12,529,221 140,439 140,914 120,377 7.25%
NOSH 69,276 69,284 69,214 69,222 69,182 69,416 69,182 0.09%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 9.45% 8.01% 8.70% 9.48% 6.70% 6.09% 7.67% -
ROE 3.65% 2.34% 3.47% 0.03% 1.87% 0.77% 3.02% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 105.75 82.84 79.68 72.03 69.61 61.48 68.62 33.45%
EPS 7.05 4.47 5.41 5.40 3.79 2.74 5.26 21.58%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.91 1.56 181.00 2.03 2.03 1.74 7.16%
Adjusted Per Share Value based on latest NOSH - 69,222
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 24.05 18.84 18.11 16.37 15.81 14.01 15.59 33.54%
EPS 1.60 1.02 1.23 1.23 0.86 0.36 1.19 21.84%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
NAPS 0.439 0.4345 0.3545 41.1355 0.4611 0.4626 0.3952 7.26%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 1.21 1.12 1.09 1.03 1.00 1.02 1.05 -
P/RPS 1.14 1.35 1.37 1.43 1.44 1.66 1.53 -17.82%
P/EPS 17.16 25.06 20.16 19.07 26.39 64.84 19.96 -9.59%
EY 5.83 3.99 4.96 5.24 3.79 1.54 5.01 10.64%
DY 0.00 0.00 5.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.70 0.01 0.49 0.50 0.60 3.30%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 24/07/07 27/04/07 12/02/07 11/10/06 19/07/06 02/05/06 18/01/06 -
Price 1.56 1.28 1.11 1.02 1.02 1.12 1.04 -
P/RPS 1.48 1.55 1.39 1.42 1.47 1.82 1.52 -1.76%
P/EPS 22.13 28.64 20.53 18.89 26.91 71.20 19.77 7.81%
EY 4.52 3.49 4.87 5.29 3.72 1.40 5.06 -7.25%
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.67 0.71 0.01 0.50 0.55 0.60 22.17%

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