[AJIYA] QoQ Quarter Result on 28-Feb-2010 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
01-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
28-Feb-2010 [#1]
Profit Trend
QoQ- -4.88%
YoY- 57.62%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 80,005 85,766 87,394 76,650 78,918 83,091 80,217 -0.17%
PBT 5,665 8,677 9,806 9,927 10,103 11,827 8,818 -25.52%
Tax -411 -2,138 -1,295 -1,703 -2,101 -2,197 -1,452 -56.85%
NP 5,254 6,539 8,511 8,224 8,002 9,630 7,366 -20.15%
-
NP to SH 3,589 4,637 6,371 5,649 5,939 7,500 5,019 -20.01%
-
Tax Rate 7.26% 24.64% 13.21% 17.16% 20.80% 18.58% 16.47% -
Total Cost 74,751 79,227 78,883 68,426 70,916 73,461 72,851 1.72%
-
Net Worth 198,157 194,477 189,745 186,915 181,354 175,207 168,223 11.52%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 198,157 194,477 189,745 186,915 181,354 175,207 168,223 11.52%
NOSH 69,285 69,208 69,250 69,227 69,219 69,252 69,227 0.05%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 6.57% 7.62% 9.74% 10.73% 10.14% 11.59% 9.18% -
ROE 1.81% 2.38% 3.36% 3.02% 3.27% 4.28% 2.98% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 115.47 123.92 126.20 110.72 114.01 119.98 115.87 -0.23%
EPS 5.18 6.70 9.20 8.16 8.58 10.83 7.25 -20.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.81 2.74 2.70 2.62 2.53 2.43 11.46%
Adjusted Per Share Value based on latest NOSH - 69,227
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 26.27 28.16 28.69 25.17 25.91 27.28 26.34 -0.17%
EPS 1.18 1.52 2.09 1.85 1.95 2.46 1.65 -20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6506 0.6385 0.623 0.6137 0.5954 0.5752 0.5523 11.52%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 2.02 2.05 1.79 1.73 1.60 1.42 1.28 -
P/RPS 1.75 1.65 1.42 1.56 1.40 1.18 1.10 36.24%
P/EPS 39.00 30.60 19.46 21.20 18.65 13.11 17.66 69.50%
EY 2.56 3.27 5.14 4.72 5.36 7.63 5.66 -41.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.65 0.64 0.61 0.56 0.53 21.50%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 14/01/11 19/10/10 14/07/10 01/06/10 08/01/10 07/10/09 07/07/09 -
Price 2.10 2.05 2.00 1.78 1.70 1.46 1.26 -
P/RPS 1.82 1.65 1.58 1.61 1.49 1.22 1.09 40.70%
P/EPS 40.54 30.60 21.74 21.81 19.81 13.48 17.38 75.79%
EY 2.47 3.27 4.60 4.58 5.05 7.42 5.75 -43.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.73 0.66 0.65 0.58 0.52 25.34%

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