[AJIYA] YoY Annualized Quarter Result on 31-Aug-2007 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-Aug-2007 [#3]
Profit Trend
QoQ- 4.06%
YoY- 50.77%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 333,080 312,242 314,814 271,677 187,593 166,322 157,592 13.27%
PBT 37,880 36,270 39,506 29,010 17,236 16,933 18,801 12.37%
Tax -6,848 -6,080 -7,574 -5,604 -3,162 -6,052 -7,118 -0.64%
NP 31,032 30,190 31,932 23,406 14,073 10,881 11,682 17.67%
-
NP to SH 22,209 21,470 23,745 16,609 11,016 10,881 11,682 11.29%
-
Tax Rate 18.08% 16.76% 19.17% 19.32% 18.35% 35.74% 37.86% -
Total Cost 302,048 282,052 282,882 248,270 173,520 155,441 145,909 12.88%
-
Net Worth 194,539 175,152 157,871 138,488 12,524,472 116,801 108,659 10.18%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 194,539 175,152 157,871 138,488 12,524,472 116,801 108,659 10.18%
NOSH 69,231 69,230 69,241 69,244 69,195 69,228 69,210 0.00%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 9.32% 9.67% 10.14% 8.62% 7.50% 6.54% 7.41% -
ROE 11.42% 12.26% 15.04% 11.99% 0.09% 9.32% 10.75% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 481.11 451.02 454.66 392.35 271.10 240.25 227.70 13.27%
EPS 32.08 31.01 34.29 23.99 15.92 15.72 16.88 11.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.53 2.28 2.00 181.00 1.6872 1.57 10.18%
Adjusted Per Share Value based on latest NOSH - 69,165
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 109.36 102.51 103.36 89.20 61.59 54.61 51.74 13.27%
EPS 7.29 7.05 7.80 5.45 3.62 3.57 3.84 11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6387 0.5751 0.5183 0.4547 41.1199 0.3835 0.3567 10.19%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 -
Price 2.05 1.42 1.28 1.44 1.03 1.15 1.42 -
P/RPS 0.43 0.31 0.28 0.37 0.38 0.48 0.62 -5.91%
P/EPS 6.39 4.58 3.73 6.00 6.47 7.32 8.41 -4.47%
EY 15.65 21.84 26.79 16.66 15.46 13.67 11.89 4.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.56 0.56 0.72 0.01 0.68 0.90 -3.42%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 19/10/10 07/10/09 23/10/08 18/10/07 11/10/06 26/10/05 27/10/04 -
Price 2.05 1.46 1.01 1.63 1.02 1.11 1.36 -
P/RPS 0.43 0.32 0.22 0.42 0.38 0.46 0.60 -5.39%
P/EPS 6.39 4.71 2.95 6.80 6.41 7.06 8.06 -3.79%
EY 15.65 21.24 33.95 14.72 15.61 14.16 12.41 3.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 0.44 0.82 0.01 0.66 0.87 -2.88%

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