[AJIYA] YoY Quarter Result on 31-Aug-2013 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- -26.8%
YoY- 37.48%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 99,970 101,960 103,632 98,075 92,248 86,337 85,766 2.58%
PBT 8,422 9,213 6,679 9,265 6,949 5,132 8,677 -0.49%
Tax -2,260 -1,550 -2,071 -2,539 -1,909 -1,584 -2,138 0.92%
NP 6,162 7,663 4,608 6,726 5,040 3,548 6,539 -0.98%
-
NP to SH 5,389 5,999 3,629 4,809 3,498 2,751 4,637 2.53%
-
Tax Rate 26.83% 16.82% 31.01% 27.40% 27.47% 30.87% 24.64% -
Total Cost 93,808 94,297 99,024 91,349 87,208 82,789 79,227 2.85%
-
Net Worth 316,006 277,462 254,168 242,179 222,348 208,240 194,477 8.41%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 316,006 277,462 254,168 242,179 222,348 208,240 194,477 8.41%
NOSH 304,584 69,192 69,255 69,194 69,267 69,645 69,208 27.98%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 6.16% 7.52% 4.45% 6.86% 5.46% 4.11% 7.62% -
ROE 1.71% 2.16% 1.43% 1.99% 1.57% 1.32% 2.38% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 131.29 147.36 149.64 141.74 133.18 123.97 123.92 0.96%
EPS 5.42 8.67 5.24 6.95 5.05 3.95 6.70 -3.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.01 3.67 3.50 3.21 2.99 2.81 6.70%
Adjusted Per Share Value based on latest NOSH - 69,194
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 32.82 33.48 34.02 32.20 30.29 28.35 28.16 2.58%
EPS 1.77 1.97 1.19 1.58 1.15 0.90 1.52 2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0375 0.911 0.8345 0.7951 0.73 0.6837 0.6385 8.41%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.82 2.34 2.74 2.00 1.77 1.62 2.05 -
P/RPS 0.62 1.59 1.83 1.41 1.33 1.31 1.65 -15.03%
P/EPS 11.59 26.99 52.29 28.78 35.05 41.01 30.60 -14.92%
EY 8.63 3.71 1.91 3.48 2.85 2.44 3.27 17.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.58 0.75 0.57 0.55 0.54 0.73 -19.39%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 20/10/16 22/10/15 24/10/14 18/10/13 23/10/12 20/10/11 19/10/10 -
Price 0.80 4.10 2.24 2.13 1.78 1.68 2.05 -
P/RPS 0.61 2.78 1.50 1.50 1.34 1.36 1.65 -15.26%
P/EPS 11.30 47.29 42.75 30.65 35.25 42.53 30.60 -15.28%
EY 8.85 2.11 2.34 3.26 2.84 2.35 3.27 18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 1.02 0.61 0.61 0.55 0.56 0.73 -20.07%

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