[AJIYA] YoY Annualized Quarter Result on 31-May-2007 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
24-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-May-2007 [#2]
Profit Trend
QoQ- 28.85%
YoY- 76.41%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 328,088 302,182 298,270 261,310 181,668 163,620 156,142 13.16%
PBT 39,466 30,752 36,178 28,302 14,110 19,108 18,666 13.28%
Tax -5,996 -4,726 -7,168 -5,260 -2,456 -7,070 -8,058 -4.80%
NP 33,470 26,026 29,010 23,042 11,654 12,038 10,608 21.09%
-
NP to SH 24,040 17,206 21,524 15,962 9,048 12,038 10,608 14.60%
-
Tax Rate 15.19% 15.37% 19.81% 18.59% 17.41% 37.00% 43.17% -
Total Cost 294,618 276,156 269,260 238,268 170,014 151,582 145,534 12.46%
-
Net Worth 189,716 168,184 153,643 133,593 140,423 114,977 105,249 10.31%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 189,716 168,184 153,643 133,593 140,423 114,977 105,249 10.31%
NOSH 69,239 69,211 69,209 69,219 69,174 69,263 69,242 -0.00%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 10.20% 8.61% 9.73% 8.82% 6.41% 7.36% 6.79% -
ROE 12.67% 10.23% 14.01% 11.95% 6.44% 10.47% 10.08% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 473.84 436.61 430.97 377.51 262.62 236.23 225.50 13.16%
EPS 34.72 24.86 31.10 23.06 13.08 17.38 15.32 14.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.43 2.22 1.93 2.03 1.66 1.52 10.31%
Adjusted Per Share Value based on latest NOSH - 69,276
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 107.72 99.21 97.93 85.79 59.64 53.72 51.26 13.16%
EPS 7.89 5.65 7.07 5.24 2.97 3.95 3.48 14.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6229 0.5522 0.5044 0.4386 0.461 0.3775 0.3455 10.31%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 1.79 1.28 1.34 1.21 1.00 1.13 1.77 -
P/RPS 0.38 0.29 0.31 0.32 0.38 0.48 0.78 -11.29%
P/EPS 5.16 5.15 4.31 5.25 7.65 6.50 11.55 -12.56%
EY 19.40 19.42 23.21 19.06 13.08 15.38 8.66 14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.60 0.63 0.49 0.68 1.16 -9.19%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 14/07/10 07/07/09 10/07/08 24/07/07 19/07/06 27/07/05 28/07/04 -
Price 2.00 1.26 1.15 1.56 1.02 1.21 1.64 -
P/RPS 0.42 0.29 0.27 0.41 0.39 0.51 0.73 -8.79%
P/EPS 5.76 5.07 3.70 6.76 7.80 6.96 10.70 -9.80%
EY 17.36 19.73 27.04 14.78 12.82 14.36 9.34 10.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.52 0.52 0.81 0.50 0.73 1.08 -6.31%

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