[AJIYA] YoY Annualized Quarter Result on 31-May-2006 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
19-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
31-May-2006 [#2]
Profit Trend
QoQ- 107.14%
YoY- -24.84%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 302,182 298,270 261,310 181,668 163,620 156,142 160,386 11.12%
PBT 30,752 36,178 28,302 14,110 19,108 18,666 21,640 6.02%
Tax -4,726 -7,168 -5,260 -2,456 -7,070 -8,058 -9,804 -11.44%
NP 26,026 29,010 23,042 11,654 12,038 10,608 11,836 14.02%
-
NP to SH 17,206 21,524 15,962 9,048 12,038 10,608 11,836 6.42%
-
Tax Rate 15.37% 19.81% 18.59% 17.41% 37.00% 43.17% 45.30% -
Total Cost 276,156 269,260 238,268 170,014 151,582 145,534 148,550 10.87%
-
Net Worth 168,184 153,643 133,593 140,423 114,977 105,249 89,666 11.04%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 168,184 153,643 133,593 140,423 114,977 105,249 89,666 11.04%
NOSH 69,211 69,209 69,219 69,174 69,263 69,242 42,698 8.37%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 8.61% 9.73% 8.82% 6.41% 7.36% 6.79% 7.38% -
ROE 10.23% 14.01% 11.95% 6.44% 10.47% 10.08% 13.20% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 436.61 430.97 377.51 262.62 236.23 225.50 375.63 2.53%
EPS 24.86 31.10 23.06 13.08 17.38 15.32 27.72 -1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.22 1.93 2.03 1.66 1.52 2.10 2.46%
Adjusted Per Share Value based on latest NOSH - 69,182
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 99.21 97.93 85.79 59.64 53.72 51.26 52.66 11.12%
EPS 5.65 7.07 5.24 2.97 3.95 3.48 3.89 6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5522 0.5044 0.4386 0.461 0.3775 0.3455 0.2944 11.04%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 1.28 1.34 1.21 1.00 1.13 1.77 1.88 -
P/RPS 0.29 0.31 0.32 0.38 0.48 0.78 0.50 -8.67%
P/EPS 5.15 4.31 5.25 7.65 6.50 11.55 6.78 -4.47%
EY 19.42 23.21 19.06 13.08 15.38 8.66 14.74 4.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.63 0.49 0.68 1.16 0.90 -8.43%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 07/07/09 10/07/08 24/07/07 19/07/06 27/07/05 28/07/04 18/07/03 -
Price 1.26 1.15 1.56 1.02 1.21 1.64 2.26 -
P/RPS 0.29 0.27 0.41 0.39 0.51 0.73 0.60 -11.40%
P/EPS 5.07 3.70 6.76 7.80 6.96 10.70 8.15 -7.59%
EY 19.73 27.04 14.78 12.82 14.36 9.34 12.27 8.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.81 0.50 0.73 1.08 1.08 -11.45%

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