[AJIYA] QoQ Quarter Result on 31-Aug-2014 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
24-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-Aug-2014 [#3]
Profit Trend
QoQ- -17.78%
YoY- -24.54%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 111,672 104,869 105,384 103,632 105,617 97,824 100,594 7.21%
PBT 9,717 7,281 5,861 6,679 7,015 7,156 6,800 26.89%
Tax -1,877 -1,517 -1,494 -2,071 -1,766 -1,470 -1,862 0.53%
NP 7,840 5,764 4,367 4,608 5,249 5,686 4,938 36.13%
-
NP to SH 6,129 4,629 3,432 3,629 4,414 4,322 3,729 39.31%
-
Tax Rate 19.32% 20.84% 25.49% 31.01% 25.17% 20.54% 27.38% -
Total Cost 103,832 99,105 101,017 99,024 100,368 92,138 95,656 5.62%
-
Net Worth 271,476 266,392 207,727 254,168 278,257 249,346 245,602 6.91%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 271,476 266,392 207,727 254,168 278,257 249,346 245,602 6.91%
NOSH 69,254 69,192 69,242 69,255 76,234 69,262 69,183 0.06%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 7.02% 5.50% 4.14% 4.45% 4.97% 5.81% 4.91% -
ROE 2.26% 1.74% 1.65% 1.43% 1.59% 1.73% 1.52% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 161.25 151.56 152.20 149.64 138.54 141.24 145.40 7.14%
EPS 8.85 6.69 4.96 5.24 5.79 6.24 5.39 39.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.85 3.00 3.67 3.65 3.60 3.55 6.83%
Adjusted Per Share Value based on latest NOSH - 69,255
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 36.66 34.43 34.60 34.02 34.68 32.12 33.03 7.20%
EPS 2.01 1.52 1.13 1.19 1.45 1.42 1.22 39.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8913 0.8746 0.682 0.8345 0.9136 0.8186 0.8064 6.90%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 2.56 2.32 2.33 2.74 2.20 2.17 2.20 -
P/RPS 1.59 1.53 1.53 1.83 1.59 1.54 1.51 3.50%
P/EPS 28.93 34.68 47.01 52.29 38.00 34.78 40.82 -20.52%
EY 3.46 2.88 2.13 1.91 2.63 2.88 2.45 25.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.78 0.75 0.60 0.60 0.62 3.20%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 23/07/15 24/04/15 15/01/15 24/10/14 23/07/14 25/04/14 21/01/14 -
Price 2.45 2.48 2.05 2.24 2.41 2.28 2.22 -
P/RPS 1.52 1.64 1.35 1.50 1.74 1.61 1.53 -0.43%
P/EPS 27.68 37.07 41.36 42.75 41.62 36.54 41.19 -23.29%
EY 3.61 2.70 2.42 2.34 2.40 2.74 2.43 30.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.68 0.61 0.66 0.63 0.63 0.00%

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