[AJIYA] QoQ Quarter Result on 31-Aug-2011 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
20-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-Aug-2011 [#3]
Profit Trend
QoQ- -61.97%
YoY- -40.67%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 97,665 89,136 94,496 86,337 100,949 80,769 80,005 14.20%
PBT 8,993 6,198 7,450 5,132 11,001 6,542 5,665 36.04%
Tax -2,193 -1,099 -2,007 -1,584 -1,398 -1,179 -411 205.03%
NP 6,800 5,099 5,443 3,548 9,603 5,363 5,254 18.74%
-
NP to SH 5,172 3,974 4,527 2,751 7,234 3,665 3,589 27.55%
-
Tax Rate 24.39% 17.73% 26.94% 30.87% 12.71% 18.02% 7.26% -
Total Cost 90,865 84,037 89,053 82,789 91,346 75,406 74,751 13.88%
-
Net Worth 218,496 216,700 206,276 208,240 204,998 200,224 198,157 6.72%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 218,496 216,700 206,276 208,240 204,998 200,224 198,157 6.72%
NOSH 69,144 69,233 69,220 69,645 69,490 69,281 69,285 -0.13%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 6.96% 5.72% 5.76% 4.11% 9.51% 6.64% 6.57% -
ROE 2.37% 1.83% 2.19% 1.32% 3.53% 1.83% 1.81% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 141.25 128.75 136.52 123.97 145.27 116.58 115.47 14.36%
EPS 7.48 5.74 6.54 3.95 10.41 5.29 5.18 27.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.13 2.98 2.99 2.95 2.89 2.86 6.86%
Adjusted Per Share Value based on latest NOSH - 69,645
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 32.06 29.26 31.02 28.35 33.14 26.52 26.27 14.18%
EPS 1.70 1.30 1.49 0.90 2.38 1.20 1.18 27.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7174 0.7115 0.6772 0.6837 0.673 0.6574 0.6506 6.72%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 1.60 1.71 1.65 1.62 1.81 1.87 2.02 -
P/RPS 1.13 1.33 1.21 1.31 1.25 1.60 1.75 -25.27%
P/EPS 21.39 29.79 25.23 41.01 17.39 35.35 39.00 -32.97%
EY 4.68 3.36 3.96 2.44 5.75 2.83 2.56 49.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.55 0.54 0.61 0.65 0.71 -19.77%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 24/07/12 20/04/12 18/01/12 20/10/11 19/07/11 22/04/11 14/01/11 -
Price 1.66 1.68 1.66 1.68 1.76 1.93 2.10 -
P/RPS 1.18 1.30 1.22 1.36 1.21 1.66 1.82 -25.07%
P/EPS 22.19 29.27 25.38 42.53 16.91 36.48 40.54 -33.06%
EY 4.51 3.42 3.94 2.35 5.91 2.74 2.47 49.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.56 0.56 0.60 0.67 0.73 -19.20%

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