[AJIYA] QoQ Annualized Quarter Result on 28-Feb-2003 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
28-Feb-2003 [#1]
Profit Trend
QoQ- -3.56%
YoY- 25.21%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 166,343 164,168 160,386 150,368 142,984 141,781 130,838 17.34%
PBT 20,169 21,265 21,640 21,720 18,893 23,716 21,776 -4.97%
Tax -8,424 -9,724 -9,804 -10,040 -6,782 -8,558 -8,098 2.66%
NP 11,745 11,541 11,836 11,680 12,111 15,157 13,678 -9.65%
-
NP to SH 11,745 11,541 11,836 11,680 12,111 15,157 13,678 -9.65%
-
Tax Rate 41.77% 45.73% 45.30% 46.22% 35.90% 36.09% 37.19% -
Total Cost 154,598 152,626 148,550 138,688 130,873 126,624 117,160 20.28%
-
Net Worth 97,374 92,066 89,666 86,787 84,084 68,575 58,177 40.92%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 97,374 92,066 89,666 86,787 84,084 68,575 58,177 40.92%
NOSH 66,695 43,021 42,698 42,752 42,682 35,348 31,618 64.40%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 7.06% 7.03% 7.38% 7.77% 8.47% 10.69% 10.45% -
ROE 12.06% 12.54% 13.20% 13.46% 14.40% 22.10% 23.51% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 249.41 381.59 375.63 351.72 335.00 401.10 413.81 -28.62%
EPS 17.61 26.83 27.72 27.32 18.42 42.88 43.26 -45.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 2.14 2.10 2.03 1.97 1.94 1.84 -14.27%
Adjusted Per Share Value based on latest NOSH - 42,752
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 54.61 53.90 52.66 49.37 46.94 46.55 42.96 17.32%
EPS 3.86 3.79 3.89 3.83 3.98 4.98 4.49 -9.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3197 0.3023 0.2944 0.2849 0.2761 0.2251 0.191 40.92%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.88 2.30 1.88 1.87 2.10 2.06 1.76 -
P/RPS 0.75 0.60 0.50 0.53 0.63 0.51 0.43 44.84%
P/EPS 10.68 8.57 6.78 6.84 7.40 4.80 4.07 90.13%
EY 9.37 11.66 14.74 14.61 13.51 20.82 24.58 -47.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.07 0.90 0.92 1.07 1.06 0.96 21.74%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 15/01/04 31/10/03 18/07/03 25/04/03 29/01/03 28/10/02 30/07/02 -
Price 1.99 1.94 2.26 1.83 2.04 2.00 1.73 -
P/RPS 0.80 0.51 0.60 0.52 0.61 0.50 0.42 53.59%
P/EPS 11.30 7.23 8.15 6.70 7.19 4.66 4.00 99.71%
EY 8.85 13.83 12.27 14.93 13.91 21.44 25.01 -49.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.91 1.08 0.90 1.04 1.03 0.94 27.89%

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