[AJIYA] QoQ Annualized Quarter Result on 31-Aug-2002 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
28-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
31-Aug-2002 [#3]
Profit Trend
QoQ- 10.82%
YoY- 106.2%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 160,386 150,368 142,984 141,781 130,838 121,476 107,805 30.35%
PBT 21,640 21,720 18,893 23,716 21,776 17,908 11,734 50.44%
Tax -9,804 -10,040 -6,782 -8,558 -8,098 -8,580 -4,316 72.88%
NP 11,836 11,680 12,111 15,157 13,678 9,328 7,418 36.58%
-
NP to SH 11,836 11,680 12,111 15,157 13,678 9,328 7,418 36.58%
-
Tax Rate 45.30% 46.22% 35.90% 36.09% 37.19% 47.91% 36.78% -
Total Cost 148,550 138,688 130,873 126,624 117,160 112,148 100,387 29.88%
-
Net Worth 89,666 86,787 84,084 68,575 58,177 74,369 71,898 15.87%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 89,666 86,787 84,084 68,575 58,177 74,369 71,898 15.87%
NOSH 42,698 42,752 42,682 35,348 31,618 26,560 26,530 37.37%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 7.38% 7.77% 8.47% 10.69% 10.45% 7.68% 6.88% -
ROE 13.20% 13.46% 14.40% 22.10% 23.51% 12.54% 10.32% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 375.63 351.72 335.00 401.10 413.81 457.36 406.34 -5.10%
EPS 27.72 27.32 18.42 42.88 43.26 35.12 27.96 -0.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.03 1.97 1.94 1.84 2.80 2.71 -15.64%
Adjusted Per Share Value based on latest NOSH - 35,355
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 52.66 49.37 46.94 46.55 42.96 39.88 35.39 30.36%
EPS 3.89 3.83 3.98 4.98 4.49 3.06 2.44 36.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2944 0.2849 0.2761 0.2251 0.191 0.2442 0.2361 15.86%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 1.88 1.87 2.10 2.06 1.76 2.65 2.25 -
P/RPS 0.50 0.53 0.63 0.51 0.43 0.58 0.55 -6.16%
P/EPS 6.78 6.84 7.40 4.80 4.07 7.55 8.05 -10.82%
EY 14.74 14.61 13.51 20.82 24.58 13.25 12.43 12.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.92 1.07 1.06 0.96 0.95 0.83 5.55%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 18/07/03 25/04/03 29/01/03 28/10/02 30/07/02 29/04/02 18/01/02 -
Price 2.26 1.83 2.04 2.00 1.73 1.88 2.58 -
P/RPS 0.60 0.52 0.61 0.50 0.42 0.41 0.63 -3.20%
P/EPS 8.15 6.70 7.19 4.66 4.00 5.35 9.23 -7.96%
EY 12.27 14.93 13.91 21.44 25.01 18.68 10.84 8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.90 1.04 1.03 0.94 0.67 0.95 8.93%

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