[AJIYA] QoQ Cumulative Quarter Result on 30-Nov-2013 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
21-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
30-Nov-2013 [#4]
Profit Trend
QoQ- 24.98%
YoY- 12.08%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 307,073 203,441 97,824 391,859 291,260 193,185 93,054 121.17%
PBT 20,850 14,171 7,156 33,105 26,422 17,157 6,853 109.54%
Tax -5,307 -3,236 -1,470 -7,925 -5,918 -3,379 -1,655 116.99%
NP 15,543 10,935 5,686 25,180 20,504 13,778 5,198 107.14%
-
NP to SH 11,956 8,849 4,322 19,190 15,354 10,545 3,975 107.95%
-
Tax Rate 25.45% 22.84% 20.54% 23.94% 22.40% 19.69% 24.15% -
Total Cost 291,530 192,506 92,138 366,679 270,756 179,407 87,856 121.98%
-
Net Worth 254,073 268,485 249,346 245,115 242,285 238,872 232,682 6.02%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 254,073 268,485 249,346 245,115 242,285 238,872 232,682 6.02%
NOSH 69,229 73,557 69,262 69,241 69,224 69,238 69,250 -0.02%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 5.06% 5.38% 5.81% 6.43% 7.04% 7.13% 5.59% -
ROE 4.71% 3.30% 1.73% 7.83% 6.34% 4.41% 1.71% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 443.56 276.57 141.24 565.93 420.75 279.01 134.37 121.21%
EPS 17.27 12.03 6.24 27.72 22.18 15.23 5.74 107.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.65 3.60 3.54 3.50 3.45 3.36 6.04%
Adjusted Per Share Value based on latest NOSH - 69,183
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 100.82 66.79 32.12 128.65 95.63 63.43 30.55 121.17%
EPS 3.93 2.91 1.42 6.30 5.04 3.46 1.31 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8342 0.8815 0.8186 0.8048 0.7955 0.7843 0.7639 6.02%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 2.74 2.20 2.17 2.20 2.00 1.92 1.73 -
P/RPS 0.62 0.80 1.54 0.39 0.48 0.69 1.29 -38.56%
P/EPS 15.87 18.29 34.78 7.94 9.02 12.61 30.14 -34.71%
EY 6.30 5.47 2.88 12.60 11.09 7.93 3.32 53.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.60 0.60 0.62 0.57 0.56 0.51 29.22%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 24/10/14 23/07/14 25/04/14 21/01/14 18/10/13 25/07/13 26/04/13 -
Price 2.24 2.41 2.28 2.22 2.13 2.03 1.73 -
P/RPS 0.51 0.87 1.61 0.39 0.51 0.73 1.29 -46.04%
P/EPS 12.97 20.03 36.54 8.01 9.60 13.33 30.14 -42.91%
EY 7.71 4.99 2.74 12.48 10.41 7.50 3.32 75.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.63 0.63 0.61 0.59 0.51 12.64%

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