[AJIYA] QoQ Quarter Result on 31-Aug-2010 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
19-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- -27.22%
YoY- -38.17%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 100,949 80,769 80,005 85,766 87,394 76,650 78,918 17.85%
PBT 11,001 6,542 5,665 8,677 9,806 9,927 10,103 5.84%
Tax -1,398 -1,179 -411 -2,138 -1,295 -1,703 -2,101 -23.80%
NP 9,603 5,363 5,254 6,539 8,511 8,224 8,002 12.94%
-
NP to SH 7,234 3,665 3,589 4,637 6,371 5,649 5,939 14.06%
-
Tax Rate 12.71% 18.02% 7.26% 24.64% 13.21% 17.16% 20.80% -
Total Cost 91,346 75,406 74,751 79,227 78,883 68,426 70,916 18.40%
-
Net Worth 204,998 200,224 198,157 194,477 189,745 186,915 181,354 8.52%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 204,998 200,224 198,157 194,477 189,745 186,915 181,354 8.52%
NOSH 69,490 69,281 69,285 69,208 69,250 69,227 69,219 0.26%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 9.51% 6.64% 6.57% 7.62% 9.74% 10.73% 10.14% -
ROE 3.53% 1.83% 1.81% 2.38% 3.36% 3.02% 3.27% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 145.27 116.58 115.47 123.92 126.20 110.72 114.01 17.54%
EPS 10.41 5.29 5.18 6.70 9.20 8.16 8.58 13.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.89 2.86 2.81 2.74 2.70 2.62 8.23%
Adjusted Per Share Value based on latest NOSH - 69,208
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 33.14 26.52 26.27 28.16 28.69 25.17 25.91 17.84%
EPS 2.38 1.20 1.18 1.52 2.09 1.85 1.95 14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.673 0.6574 0.6506 0.6385 0.623 0.6137 0.5954 8.51%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 1.81 1.87 2.02 2.05 1.79 1.73 1.60 -
P/RPS 1.25 1.60 1.75 1.65 1.42 1.56 1.40 -7.28%
P/EPS 17.39 35.35 39.00 30.60 19.46 21.20 18.65 -4.56%
EY 5.75 2.83 2.56 3.27 5.14 4.72 5.36 4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.71 0.73 0.65 0.64 0.61 0.00%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 19/07/11 22/04/11 14/01/11 19/10/10 14/07/10 01/06/10 08/01/10 -
Price 1.76 1.93 2.10 2.05 2.00 1.78 1.70 -
P/RPS 1.21 1.66 1.82 1.65 1.58 1.61 1.49 -12.96%
P/EPS 16.91 36.48 40.54 30.60 21.74 21.81 19.81 -10.02%
EY 5.91 2.74 2.47 3.27 4.60 4.58 5.05 11.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.73 0.73 0.73 0.66 0.65 -5.20%

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