[AJIYA] QoQ Cumulative Quarter Result on 30-Nov-2011 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
30-Nov-2011 [#4]
Profit Trend
QoQ- 38.23%
YoY- -3.64%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 279,049 186,801 89,136 362,761 268,055 181,718 80,769 127.68%
PBT 22,140 15,191 6,198 30,053 22,675 17,543 6,542 124.58%
Tax -5,201 -3,292 -1,099 -5,700 -4,161 -2,577 -1,179 167.77%
NP 16,939 11,899 5,099 24,353 18,514 14,966 5,363 114.52%
-
NP to SH 12,644 9,146 3,974 18,381 13,297 10,546 3,665 127.46%
-
Tax Rate 23.49% 21.67% 17.73% 18.97% 18.35% 14.69% 18.02% -
Total Cost 262,110 174,902 84,037 338,408 249,541 166,752 75,406 128.60%
-
Net Worth 222,152 218,783 216,700 212,496 202,330 198,157 200,224 7.14%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 222,152 218,783 216,700 212,496 202,330 198,157 200,224 7.14%
NOSH 69,206 69,235 69,233 69,217 67,669 67,171 69,281 -0.07%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 6.07% 6.37% 5.72% 6.71% 6.91% 8.24% 6.64% -
ROE 5.69% 4.18% 1.83% 8.65% 6.57% 5.32% 1.83% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 403.21 269.81 128.75 524.09 396.13 270.53 116.58 127.84%
EPS 18.27 13.21 5.74 26.78 19.65 15.70 5.29 127.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.16 3.13 3.07 2.99 2.95 2.89 7.21%
Adjusted Per Share Value based on latest NOSH - 69,220
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 91.62 61.33 29.26 119.10 88.01 59.66 26.52 127.67%
EPS 4.15 3.00 1.30 6.03 4.37 3.46 1.20 127.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7294 0.7183 0.7115 0.6977 0.6643 0.6506 0.6574 7.14%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 1.77 1.60 1.71 1.65 1.62 1.81 1.87 -
P/RPS 0.44 0.59 1.33 0.31 0.41 0.67 1.60 -57.54%
P/EPS 9.69 12.11 29.79 6.21 8.24 11.53 35.35 -57.63%
EY 10.32 8.26 3.36 16.09 12.13 8.67 2.83 135.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.55 0.54 0.54 0.61 0.65 -10.49%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 23/10/12 24/07/12 20/04/12 18/01/12 20/10/11 19/07/11 22/04/11 -
Price 1.78 1.66 1.68 1.66 1.68 1.76 1.93 -
P/RPS 0.44 0.62 1.30 0.32 0.42 0.65 1.66 -58.57%
P/EPS 9.74 12.57 29.27 6.25 8.55 11.21 36.48 -58.36%
EY 10.26 7.96 3.42 16.00 11.70 8.92 2.74 140.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.54 0.54 0.56 0.60 0.67 -12.27%

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