[AJIYA] YoY Cumulative 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- 82.63%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 234,182 236,111 203,758 140,695 124,742 118,194 123,126 11.29%
PBT 27,203 29,630 21,758 12,927 12,700 14,101 15,949 9.29%
Tax -4,560 -5,681 -4,203 -2,372 -4,539 -5,339 -7,293 -7.52%
NP 22,643 23,949 17,555 10,555 8,161 8,762 8,656 17.36%
-
NP to SH 16,103 17,809 12,457 8,262 8,161 8,762 8,656 10.88%
-
Tax Rate 16.76% 19.17% 19.32% 18.35% 35.74% 37.86% 45.73% -
Total Cost 211,539 212,162 186,203 130,140 116,581 109,432 114,470 10.76%
-
Net Worth 175,153 157,871 138,488 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 175,153 157,871 138,488 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 9.19% 11.28% 9.00% 0.07% 6.99% 8.06% 9.40% -
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 338.26 340.99 294.26 203.33 180.19 170.78 286.19 2.82%
EPS 23.26 25.72 17.99 11.94 11.79 12.66 20.12 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 76.89 77.52 66.90 46.19 40.95 38.80 40.42 11.30%
EPS 5.29 5.85 4.09 2.71 2.68 2.88 2.84 10.91%
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 0.42 0.38 0.49 0.51 0.64 0.83 0.80 -10.17%
P/EPS 6.10 4.98 8.00 8.63 9.76 11.22 11.43 -9.92%
EY 16.38 20.09 12.49 11.59 10.25 8.92 8.75 11.00%
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 0.43 0.30 0.55 0.50 0.62 0.80 0.68 -7.34%
P/EPS 6.28 3.93 9.06 8.54 9.42 10.74 9.64 -6.88%
EY 15.93 25.47 11.04 11.71 10.62 9.31 10.37 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