[AJIYA] YoY Cumulative 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- 157.7%
YoY- 76.41%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 164,044 151,091 149,135 130,655 90,834 81,810 78,071 13.16%
PBT 19,733 15,376 18,089 14,151 7,055 9,554 9,333 13.28%
Tax -2,998 -2,363 -3,584 -2,630 -1,228 -3,535 -4,029 -4.80%
NP 16,735 13,013 14,505 11,521 5,827 6,019 5,304 21.09%
-
NP to SH 12,020 8,603 10,762 7,981 4,524 6,019 5,304 14.60%
-
Tax Rate 15.19% 15.37% 19.81% 18.59% 17.41% 37.00% 43.17% -
Total Cost 147,309 138,078 134,630 119,134 85,007 75,791 72,767 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 6.34% 5.12% 7.00% 5.97% 3.22% 5.23% 5.04% -
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 236.92 218.30 215.48 188.75 131.31 118.11 112.75 13.16%
EPS 17.36 12.43 15.55 11.53 6.54 8.69 7.66 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 53.86 49.61 48.96 42.90 29.82 26.86 25.63 13.16%
EPS 3.95 2.82 3.53 2.62 1.49 1.98 1.74 14.63%
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 0.76 0.59 0.62 0.64 0.76 0.96 1.57 -11.38%
P/EPS 10.31 10.30 8.62 10.49 15.29 13.00 23.11 -12.58%
EY 9.70 9.71 11.60 9.53 6.54 7.69 4.33 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 0.84 0.58 0.53 0.83 0.78 1.02 1.45 -8.69%
P/EPS 11.52 10.14 7.40 13.53 15.60 13.92 21.41 -9.80%
EY 8.68 9.87 13.52 7.39 6.41 7.18 4.67 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