[AJIYA] YoY Quarter Result on 31-May-2007 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
24-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-May-2007 [#2]
Profit Trend
QoQ- 57.7%
YoY- 86.27%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 87,394 80,217 80,656 73,259 48,159 46,852 38,615 14.57%
PBT 9,806 8,818 10,388 8,786 4,065 6,343 3,951 16.35%
Tax -1,295 -1,452 -1,846 -1,864 -837 -2,556 -1,693 -4.36%
NP 8,511 7,366 8,542 6,922 3,228 3,787 2,258 24.73%
-
NP to SH 6,371 5,019 6,455 4,884 2,622 3,787 2,258 18.86%
-
Tax Rate 13.21% 16.47% 17.77% 21.22% 20.59% 40.30% 42.85% -
Total Cost 78,883 72,851 72,114 66,337 44,931 43,065 36,357 13.77%
-
Net Worth 189,745 168,223 153,756 133,703 140,439 114,925 105,280 10.31%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 189,745 168,223 153,756 133,703 140,439 114,925 105,280 10.31%
NOSH 69,250 69,227 69,259 69,276 69,182 69,232 69,263 -0.00%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 9.74% 9.18% 10.59% 9.45% 6.70% 8.08% 5.85% -
ROE 3.36% 2.98% 4.20% 3.65% 1.87% 3.30% 2.14% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 126.20 115.87 116.45 105.75 69.61 67.67 55.75 14.57%
EPS 9.20 7.25 9.32 7.05 3.79 5.47 3.26 18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.43 2.22 1.93 2.03 1.66 1.52 10.31%
Adjusted Per Share Value based on latest NOSH - 69,276
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 28.69 26.34 26.48 24.05 15.81 15.38 12.68 14.57%
EPS 2.09 1.65 2.12 1.60 0.86 1.24 0.74 18.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.623 0.5523 0.5048 0.439 0.4611 0.3773 0.3457 10.30%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 1.79 1.28 1.34 1.21 1.00 1.13 1.77 -
P/RPS 1.42 1.10 1.15 1.14 1.44 1.67 3.17 -12.52%
P/EPS 19.46 17.66 14.38 17.16 26.39 20.66 54.29 -15.71%
EY 5.14 5.66 6.96 5.83 3.79 4.84 1.84 18.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.60 0.63 0.49 0.68 1.16 -9.19%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 14/07/10 07/07/09 10/07/08 24/07/07 19/07/06 27/07/05 28/07/04 -
Price 2.00 1.26 1.15 1.56 1.02 1.21 1.64 -
P/RPS 1.58 1.09 0.99 1.48 1.47 1.79 2.94 -9.82%
P/EPS 21.74 17.38 12.34 22.13 26.91 22.12 50.31 -13.04%
EY 4.60 5.75 8.10 4.52 3.72 4.52 1.99 14.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.52 0.52 0.81 0.50 0.73 1.08 -6.31%

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