[AJIYA] QoQ 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- -22.46%
YoY- -26.78%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 103,632 105,617 97,824 100,594 98,075 100,131 93,054 7.42%
PBT 6,679 7,015 7,156 6,800 9,265 10,304 6,853 -1.69%
Tax -2,071 -1,766 -1,470 -1,862 -2,539 -1,724 -1,655 16.07%
NP 4,608 5,249 5,686 4,938 6,726 8,580 5,198 -7.69%
-
NP to SH 3,629 4,414 4,322 3,729 4,809 6,570 3,975 -5.87%
-
Tax Rate 31.01% 25.17% 20.54% 27.38% 27.40% 16.73% 24.15% -
Total Cost 99,024 100,368 92,138 95,656 91,349 91,551 87,856 8.28%
-
Net Worth 254,168 278,257 249,346 245,602 242,179 238,846 232,682 6.04%
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 254,168 278,257 249,346 245,602 242,179 238,846 232,682 6.04%
NOSH 69,255 76,234 69,262 69,183 69,194 69,230 69,250 0.00%
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 4.45% 4.97% 5.81% 4.91% 6.86% 8.57% 5.59% -
ROE 1.43% 1.59% 1.73% 1.52% 1.99% 2.75% 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 149.64 138.54 141.24 145.40 141.74 144.63 134.37 7.41%
EPS 5.24 5.79 6.24 5.39 6.95 9.49 5.74 -5.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.65 3.60 3.55 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 34.02 34.68 32.12 33.03 32.20 32.87 30.55 7.41%
EPS 1.19 1.45 1.42 1.22 1.58 2.16 1.31 -6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8345 0.9136 0.8186 0.8064 0.7951 0.7842 0.7639 6.05%
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 1.83 1.59 1.54 1.51 1.41 1.33 1.29 26.17%
P/EPS 52.29 38.00 34.78 40.82 28.78 20.23 30.14 44.23%
EY 1.91 2.63 2.88 2.45 3.48 4.94 3.32 -30.75%
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 1.50 1.74 1.61 1.53 1.50 1.40 1.29 10.54%
P/EPS 42.75 41.62 36.54 41.19 30.65 21.39 30.14 26.15%
EY 2.34 2.40 2.74 2.43 3.26 4.67 3.32 -20.75%
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