[AJIYA] QoQ Quarter Result on 31-May-2012 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-May-2012 [#2]
Profit Trend
QoQ- 30.15%
YoY- -28.5%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 93,054 100,141 92,248 97,665 89,136 94,496 86,337 5.12%
PBT 6,853 7,276 6,949 8,993 6,198 7,450 5,132 21.28%
Tax -1,655 -1,171 -1,909 -2,193 -1,099 -2,007 -1,584 2.96%
NP 5,198 6,105 5,040 6,800 5,099 5,443 3,548 29.02%
-
NP to SH 3,975 5,093 3,498 5,172 3,974 4,527 2,751 27.83%
-
Tax Rate 24.15% 16.09% 27.47% 24.39% 17.73% 26.94% 30.87% -
Total Cost 87,856 94,036 87,208 90,865 84,037 89,053 82,789 4.04%
-
Net Worth 232,682 225,135 222,348 218,496 216,700 206,276 208,240 7.68%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 232,682 225,135 222,348 218,496 216,700 206,276 208,240 7.68%
NOSH 69,250 68,638 69,267 69,144 69,233 69,220 69,645 -0.37%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 5.59% 6.10% 5.46% 6.96% 5.72% 5.76% 4.11% -
ROE 1.71% 2.26% 1.57% 2.37% 1.83% 2.19% 1.32% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 134.37 145.90 133.18 141.25 128.75 136.52 123.97 5.52%
EPS 5.74 7.42 5.05 7.48 5.74 6.54 3.95 28.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.28 3.21 3.16 3.13 2.98 2.99 8.09%
Adjusted Per Share Value based on latest NOSH - 69,144
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 30.55 32.88 30.29 32.06 29.26 31.02 28.35 5.11%
EPS 1.31 1.67 1.15 1.70 1.30 1.49 0.90 28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7639 0.7392 0.73 0.7174 0.7115 0.6772 0.6837 7.68%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.73 1.68 1.77 1.60 1.71 1.65 1.62 -
P/RPS 1.29 1.15 1.33 1.13 1.33 1.21 1.31 -1.02%
P/EPS 30.14 22.64 35.05 21.39 29.79 25.23 41.01 -18.57%
EY 3.32 4.42 2.85 4.68 3.36 3.96 2.44 22.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.55 0.51 0.55 0.55 0.54 -3.74%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 26/04/13 30/01/13 23/10/12 24/07/12 20/04/12 18/01/12 20/10/11 -
Price 1.73 1.70 1.78 1.66 1.68 1.66 1.68 -
P/RPS 1.29 1.17 1.34 1.18 1.30 1.22 1.36 -3.46%
P/EPS 30.14 22.91 35.25 22.19 29.27 25.38 42.53 -20.52%
EY 3.32 4.36 2.84 4.51 3.42 3.94 2.35 25.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.55 0.53 0.54 0.56 0.56 -6.05%

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