[AJIYA] YoY Annualized 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- 21.75%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 312,242 314,814 271,677 187,593 166,322 157,592 164,168 11.29%
PBT 36,270 39,506 29,010 17,236 16,933 18,801 21,265 9.29%
Tax -6,080 -7,574 -5,604 -3,162 -6,052 -7,118 -9,724 -7.52%
NP 30,190 31,932 23,406 14,073 10,881 11,682 11,541 17.36%
-
NP to SH 21,470 23,745 16,609 11,016 10,881 11,682 11,541 10.88%
-
Tax Rate 16.76% 19.17% 19.32% 18.35% 35.74% 37.86% 45.73% -
Total Cost 282,052 282,882 248,270 173,520 155,441 145,909 152,626 10.76%
-
Net Worth 175,152 157,871 138,488 12,524,472 116,801 108,659 92,066 11.30%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 175,152 157,871 138,488 12,524,472 116,801 108,659 92,066 11.30%
NOSH 69,230 69,241 69,244 69,195 69,228 69,210 43,021 8.24%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 9.67% 10.14% 8.62% 7.50% 6.54% 7.41% 7.03% -
ROE 12.26% 15.04% 11.99% 0.09% 9.32% 10.75% 12.54% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 451.02 454.66 392.35 271.10 240.25 227.70 381.59 2.82%
EPS 31.01 34.29 23.99 15.92 15.72 16.88 26.83 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.28 2.00 181.00 1.6872 1.57 2.14 2.82%
Adjusted Per Share Value based on latest NOSH - 69,222
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 102.51 103.36 89.20 61.59 54.61 51.74 53.90 11.29%
EPS 7.05 7.80 5.45 3.62 3.57 3.84 3.79 10.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5751 0.5183 0.4547 41.1199 0.3835 0.3567 0.3023 11.30%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 1.42 1.28 1.44 1.03 1.15 1.42 2.30 -
P/RPS 0.31 0.28 0.37 0.38 0.48 0.62 0.60 -10.41%
P/EPS 4.58 3.73 6.00 6.47 7.32 8.41 8.57 -9.90%
EY 21.84 26.79 16.66 15.46 13.67 11.89 11.66 11.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.72 0.01 0.68 0.90 1.07 -10.22%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 07/10/09 23/10/08 18/10/07 11/10/06 26/10/05 27/10/04 31/10/03 -
Price 1.46 1.01 1.63 1.02 1.11 1.36 1.94 -
P/RPS 0.32 0.22 0.42 0.38 0.46 0.60 0.51 -7.46%
P/EPS 4.71 2.95 6.80 6.41 7.06 8.06 7.23 -6.88%
EY 21.24 33.95 14.72 15.61 14.16 12.41 13.83 7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.82 0.01 0.66 0.87 0.91 -7.22%

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