[AJIYA] QoQ Annualized Quarter Result on 28-Feb-2002 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
28-Feb-2002 [#1]
Profit Trend
QoQ- 25.75%
YoY- 39.81%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 142,984 141,781 130,838 121,476 107,805 100,012 96,950 29.53%
PBT 18,893 23,716 21,776 17,908 11,734 12,104 11,006 43.31%
Tax -6,782 -8,558 -8,098 -8,580 -4,316 -4,753 -4,898 24.20%
NP 12,111 15,157 13,678 9,328 7,418 7,350 6,108 57.76%
-
NP to SH 12,111 15,157 13,678 9,328 7,418 7,350 6,108 57.76%
-
Tax Rate 35.90% 36.09% 37.19% 47.91% 36.78% 39.27% 44.50% -
Total Cost 130,873 126,624 117,160 112,148 100,387 92,661 90,842 27.53%
-
Net Worth 84,084 68,575 58,177 74,369 71,898 69,838 67,425 15.84%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 84,084 68,575 58,177 74,369 71,898 69,838 67,425 15.84%
NOSH 42,682 35,348 31,618 26,560 26,530 26,453 26,441 37.56%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 8.47% 10.69% 10.45% 7.68% 6.88% 7.35% 6.30% -
ROE 14.40% 22.10% 23.51% 12.54% 10.32% 10.53% 9.06% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 335.00 401.10 413.81 457.36 406.34 378.06 366.66 -5.83%
EPS 18.42 42.88 43.26 35.12 27.96 27.79 23.10 -13.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.94 1.84 2.80 2.71 2.64 2.55 -15.79%
Adjusted Per Share Value based on latest NOSH - 26,560
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 46.94 46.55 42.96 39.88 35.39 32.84 31.83 29.52%
EPS 3.98 4.98 4.49 3.06 2.44 2.41 2.01 57.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2761 0.2251 0.191 0.2442 0.2361 0.2293 0.2214 15.84%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 2.10 2.06 1.76 2.65 2.25 2.42 1.58 -
P/RPS 0.63 0.51 0.43 0.58 0.55 0.64 0.43 28.96%
P/EPS 7.40 4.80 4.07 7.55 8.05 8.71 6.84 5.38%
EY 13.51 20.82 24.58 13.25 12.43 11.48 14.62 -5.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.06 0.96 0.95 0.83 0.92 0.62 43.83%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/01/03 28/10/02 30/07/02 29/04/02 18/01/02 17/10/01 26/07/01 -
Price 2.04 2.00 1.73 1.88 2.58 2.20 2.00 -
P/RPS 0.61 0.50 0.42 0.41 0.63 0.58 0.55 7.13%
P/EPS 7.19 4.66 4.00 5.35 9.23 7.92 8.66 -11.65%
EY 13.91 21.44 25.01 18.68 10.84 12.63 11.55 13.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.03 0.94 0.67 0.95 0.83 0.78 21.12%

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