[AJIYA] YoY 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- 42.56%
YoY- 74.51%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 83,091 86,976 73,103 49,861 42,932 40,123 42,934 11.62%
PBT 11,827 11,541 7,607 5,872 3,146 4,768 5,097 15.04%
Tax -2,197 -2,097 -1,573 -1,144 -1,004 -1,310 -2,359 -1.17%
NP 9,630 9,444 6,034 4,728 2,142 3,458 2,738 23.29%
-
NP to SH 7,500 7,047 4,475 3,738 2,142 3,458 2,738 18.26%
-
Tax Rate 18.58% 18.17% 20.68% 19.48% 31.91% 27.47% 46.28% -
Total Cost 73,461 77,532 67,069 45,133 40,790 36,665 40,196 10.56%
-
Net Worth 175,207 157,830 138,330 12,529,221 116,634 108,798 92,127 11.29%
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 175,207 157,830 138,330 12,529,221 116,634 108,798 92,127 11.29%
NOSH 69,252 69,223 69,165 69,222 69,129 69,298 43,050 8.23%
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 11.59% 10.86% 8.25% 9.48% 4.99% 8.62% 6.38% -
ROE 4.28% 4.46% 3.24% 0.03% 1.84% 3.18% 2.97% -
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 119.98 125.64 105.69 72.03 62.10 57.90 99.73 3.12%
EPS 10.83 10.18 6.47 5.40 3.10 4.99 6.36 9.26%
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 27.28 28.56 24.00 16.37 14.10 13.17 14.10 11.61%
EPS 2.46 2.31 1.47 1.23 0.70 1.14 0.90 18.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5752 0.5182 0.4542 41.1355 0.3829 0.3572 0.3025 11.29%
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 1.18 1.02 1.36 1.43 1.85 2.45 2.31 -10.58%
P/EPS 13.11 12.57 22.26 19.07 37.11 28.46 36.16 -15.54%
EY 7.63 7.95 4.49 5.24 2.69 3.51 2.77 18.37%
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 1.22 0.80 1.54 1.42 1.79 2.35 1.95 -7.51%
P/EPS 13.48 9.92 25.19 18.89 35.82 27.25 30.50 -12.71%
EY 7.42 10.08 3.97 5.29 2.79 3.67 3.28 14.56%
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