[AJIYA] QoQ Annualized Quarter Result on 30-Nov-2002 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
30-Nov-2002 [#4]
Profit Trend
QoQ- -20.1%
YoY- 63.27%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 164,168 160,386 150,368 142,984 141,781 130,838 121,476 22.16%
PBT 21,265 21,640 21,720 18,893 23,716 21,776 17,908 12.10%
Tax -9,724 -9,804 -10,040 -6,782 -8,558 -8,098 -8,580 8.67%
NP 11,541 11,836 11,680 12,111 15,157 13,678 9,328 15.20%
-
NP to SH 11,541 11,836 11,680 12,111 15,157 13,678 9,328 15.20%
-
Tax Rate 45.73% 45.30% 46.22% 35.90% 36.09% 37.19% 47.91% -
Total Cost 152,626 148,550 138,688 130,873 126,624 117,160 112,148 22.73%
-
Net Worth 92,066 89,666 86,787 84,084 68,575 58,177 74,369 15.24%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 92,066 89,666 86,787 84,084 68,575 58,177 74,369 15.24%
NOSH 43,021 42,698 42,752 42,682 35,348 31,618 26,560 37.80%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 7.03% 7.38% 7.77% 8.47% 10.69% 10.45% 7.68% -
ROE 12.54% 13.20% 13.46% 14.40% 22.10% 23.51% 12.54% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 381.59 375.63 351.72 335.00 401.10 413.81 457.36 -11.34%
EPS 26.83 27.72 27.32 18.42 42.88 43.26 35.12 -16.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.10 2.03 1.97 1.94 1.84 2.80 -16.36%
Adjusted Per Share Value based on latest NOSH - 42,629
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 53.90 52.66 49.37 46.94 46.55 42.96 39.88 22.17%
EPS 3.79 3.89 3.83 3.98 4.98 4.49 3.06 15.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3023 0.2944 0.2849 0.2761 0.2251 0.191 0.2442 15.24%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 2.30 1.88 1.87 2.10 2.06 1.76 2.65 -
P/RPS 0.60 0.50 0.53 0.63 0.51 0.43 0.58 2.27%
P/EPS 8.57 6.78 6.84 7.40 4.80 4.07 7.55 8.79%
EY 11.66 14.74 14.61 13.51 20.82 24.58 13.25 -8.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.90 0.92 1.07 1.06 0.96 0.95 8.22%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 31/10/03 18/07/03 25/04/03 29/01/03 28/10/02 30/07/02 29/04/02 -
Price 1.94 2.26 1.83 2.04 2.00 1.73 1.88 -
P/RPS 0.51 0.60 0.52 0.61 0.50 0.42 0.41 15.61%
P/EPS 7.23 8.15 6.70 7.19 4.66 4.00 5.35 22.16%
EY 13.83 12.27 14.93 13.91 21.44 25.01 18.68 -18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.08 0.90 1.04 1.03 0.94 0.67 22.57%

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