[AJIYA] YoY Quarter Result on 30-Nov-2010 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
14-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
30-Nov-2010 [#4]
Profit Trend
QoQ- -22.6%
YoY- -39.57%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 100,594 100,141 94,496 80,005 78,918 82,435 70,732 6.03%
PBT 6,800 7,276 7,450 5,665 10,103 6,748 7,668 -1.98%
Tax -1,862 -1,171 -2,007 -411 -2,101 -823 -837 14.24%
NP 4,938 6,105 5,443 5,254 8,002 5,925 6,831 -5.26%
-
NP to SH 3,729 5,093 4,527 3,589 5,939 3,828 4,693 -3.75%
-
Tax Rate 27.38% 16.09% 26.94% 7.26% 20.80% 12.20% 10.92% -
Total Cost 95,656 94,036 89,053 74,751 70,916 76,510 63,901 6.94%
-
Net Worth 245,602 225,135 206,276 198,157 181,354 161,980 141,205 9.65%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - 4,153 -
Div Payout % - - - - - - 88.50% -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 245,602 225,135 206,276 198,157 181,354 161,980 141,205 9.65%
NOSH 69,183 68,638 69,220 69,285 69,219 69,222 69,218 -0.00%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 4.91% 6.10% 5.76% 6.57% 10.14% 7.19% 9.66% -
ROE 1.52% 2.26% 2.19% 1.81% 3.27% 2.36% 3.32% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 145.40 145.90 136.52 115.47 114.01 119.09 102.19 6.04%
EPS 5.39 7.42 6.54 5.18 8.58 5.53 6.78 -3.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 3.55 3.28 2.98 2.86 2.62 2.34 2.04 9.66%
Adjusted Per Share Value based on latest NOSH - 69,285
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 33.03 32.88 31.02 26.27 25.91 27.06 23.22 6.04%
EPS 1.22 1.67 1.49 1.18 1.95 1.26 1.54 -3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
NAPS 0.8064 0.7392 0.6772 0.6506 0.5954 0.5318 0.4636 9.65%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 2.20 1.68 1.65 2.02 1.60 1.09 1.50 -
P/RPS 1.51 1.15 1.21 1.75 1.40 0.92 1.47 0.44%
P/EPS 40.82 22.64 25.23 39.00 18.65 19.71 22.12 10.74%
EY 2.45 4.42 3.96 2.56 5.36 5.07 4.52 -9.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.62 0.51 0.55 0.71 0.61 0.47 0.74 -2.90%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 21/01/14 30/01/13 18/01/12 14/01/11 08/01/10 22/01/09 24/01/08 -
Price 2.22 1.70 1.66 2.10 1.70 1.11 1.35 -
P/RPS 1.53 1.17 1.22 1.82 1.49 0.93 1.32 2.48%
P/EPS 41.19 22.91 25.38 40.54 19.81 20.07 19.91 12.86%
EY 2.43 4.36 3.94 2.47 5.05 4.98 5.02 -11.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.44 -
P/NAPS 0.63 0.52 0.56 0.73 0.65 0.47 0.66 -0.77%

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