[AJIYA] QoQ Quarter Result on 31-May-2010 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
14-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- 12.78%
YoY- 26.94%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 80,769 80,005 85,766 87,394 76,650 78,918 83,091 -1.87%
PBT 6,542 5,665 8,677 9,806 9,927 10,103 11,827 -32.68%
Tax -1,179 -411 -2,138 -1,295 -1,703 -2,101 -2,197 -34.03%
NP 5,363 5,254 6,539 8,511 8,224 8,002 9,630 -32.38%
-
NP to SH 3,665 3,589 4,637 6,371 5,649 5,939 7,500 -38.04%
-
Tax Rate 18.02% 7.26% 24.64% 13.21% 17.16% 20.80% 18.58% -
Total Cost 75,406 74,751 79,227 78,883 68,426 70,916 73,461 1.76%
-
Net Worth 200,224 198,157 194,477 189,745 186,915 181,354 175,207 9.33%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 200,224 198,157 194,477 189,745 186,915 181,354 175,207 9.33%
NOSH 69,281 69,285 69,208 69,250 69,227 69,219 69,252 0.02%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 6.64% 6.57% 7.62% 9.74% 10.73% 10.14% 11.59% -
ROE 1.83% 1.81% 2.38% 3.36% 3.02% 3.27% 4.28% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 116.58 115.47 123.92 126.20 110.72 114.01 119.98 -1.90%
EPS 5.29 5.18 6.70 9.20 8.16 8.58 10.83 -38.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.86 2.81 2.74 2.70 2.62 2.53 9.30%
Adjusted Per Share Value based on latest NOSH - 69,250
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 26.52 26.27 28.16 28.69 25.17 25.91 27.28 -1.87%
EPS 1.20 1.18 1.52 2.09 1.85 1.95 2.46 -38.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6574 0.6506 0.6385 0.623 0.6137 0.5954 0.5752 9.34%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.87 2.02 2.05 1.79 1.73 1.60 1.42 -
P/RPS 1.60 1.75 1.65 1.42 1.56 1.40 1.18 22.57%
P/EPS 35.35 39.00 30.60 19.46 21.20 18.65 13.11 94.07%
EY 2.83 2.56 3.27 5.14 4.72 5.36 7.63 -48.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.73 0.65 0.64 0.61 0.56 10.47%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 22/04/11 14/01/11 19/10/10 14/07/10 01/06/10 08/01/10 07/10/09 -
Price 1.93 2.10 2.05 2.00 1.78 1.70 1.46 -
P/RPS 1.66 1.82 1.65 1.58 1.61 1.49 1.22 22.85%
P/EPS 36.48 40.54 30.60 21.74 21.81 19.81 13.48 94.55%
EY 2.74 2.47 3.27 4.60 4.58 5.05 7.42 -48.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.73 0.73 0.66 0.65 0.58 10.12%

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