[AJIYA] QoQ Quarter Result on 31-May-2009 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
07-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-May-2009 [#2]
Profit Trend
QoQ- 40.04%
YoY- -22.25%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 76,650 78,918 83,091 80,217 70,874 82,435 86,976 -8.10%
PBT 9,927 10,103 11,827 8,818 6,558 6,748 11,541 -9.58%
Tax -1,703 -2,101 -2,197 -1,452 -911 -823 -2,097 -12.98%
NP 8,224 8,002 9,630 7,366 5,647 5,925 9,444 -8.83%
-
NP to SH 5,649 5,939 7,500 5,019 3,584 3,828 7,047 -13.74%
-
Tax Rate 17.16% 20.80% 18.58% 16.47% 13.89% 12.20% 18.17% -
Total Cost 68,426 70,916 73,461 72,851 65,227 76,510 77,532 -8.01%
-
Net Worth 186,915 181,354 175,207 168,223 166,054 161,980 157,830 11.97%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 186,915 181,354 175,207 168,223 166,054 161,980 157,830 11.97%
NOSH 69,227 69,219 69,252 69,227 69,189 69,222 69,223 0.00%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 10.73% 10.14% 11.59% 9.18% 7.97% 7.19% 10.86% -
ROE 3.02% 3.27% 4.28% 2.98% 2.16% 2.36% 4.46% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 110.72 114.01 119.98 115.87 102.44 119.09 125.64 -8.10%
EPS 8.16 8.58 10.83 7.25 5.18 5.53 10.18 -13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.62 2.53 2.43 2.40 2.34 2.28 11.96%
Adjusted Per Share Value based on latest NOSH - 69,227
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 25.17 25.91 27.28 26.34 23.27 27.06 28.56 -8.09%
EPS 1.85 1.95 2.46 1.65 1.18 1.26 2.31 -13.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6137 0.5954 0.5752 0.5523 0.5452 0.5318 0.5182 11.97%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 1.73 1.60 1.42 1.28 1.09 1.09 1.28 -
P/RPS 1.56 1.40 1.18 1.10 1.06 0.92 1.02 32.84%
P/EPS 21.20 18.65 13.11 17.66 21.04 19.71 12.57 41.82%
EY 4.72 5.36 7.63 5.66 4.75 5.07 7.95 -29.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.56 0.53 0.45 0.47 0.56 9.33%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 01/06/10 08/01/10 07/10/09 07/07/09 24/04/09 22/01/09 23/10/08 -
Price 1.78 1.70 1.46 1.26 1.21 1.11 1.01 -
P/RPS 1.61 1.49 1.22 1.09 1.18 0.93 0.80 59.60%
P/EPS 21.81 19.81 13.48 17.38 23.36 20.07 9.92 69.32%
EY 4.58 5.05 7.42 5.75 4.28 4.98 10.08 -40.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.58 0.52 0.50 0.47 0.44 31.13%

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