[AJIYA] QoQ Annualized Quarter Result on 31-Aug-2003 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-Aug-2003 [#3]
Profit Trend
QoQ- -2.49%
YoY- -23.86%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 156,142 157,824 166,343 164,168 160,386 150,368 142,984 6.03%
PBT 18,666 21,528 20,169 21,265 21,640 21,720 18,893 -0.80%
Tax -8,058 -9,344 -8,424 -9,724 -9,804 -10,040 -6,782 12.16%
NP 10,608 12,184 11,745 11,541 11,836 11,680 12,111 -8.44%
-
NP to SH 10,608 12,184 11,745 11,541 11,836 11,680 12,111 -8.44%
-
Tax Rate 43.17% 43.40% 41.77% 45.73% 45.30% 46.22% 35.90% -
Total Cost 145,534 145,640 154,598 152,626 148,550 138,688 130,873 7.32%
-
Net Worth 105,249 102,456 97,374 92,066 89,666 86,787 84,084 16.12%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 105,249 102,456 97,374 92,066 89,666 86,787 84,084 16.12%
NOSH 69,242 69,227 66,695 43,021 42,698 42,752 42,682 38.02%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 6.79% 7.72% 7.06% 7.03% 7.38% 7.77% 8.47% -
ROE 10.08% 11.89% 12.06% 12.54% 13.20% 13.46% 14.40% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 225.50 227.98 249.41 381.59 375.63 351.72 335.00 -23.17%
EPS 15.32 17.60 17.61 26.83 27.72 27.32 18.42 -11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.48 1.46 2.14 2.10 2.03 1.97 -15.86%
Adjusted Per Share Value based on latest NOSH - 43,050
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 51.26 51.82 54.61 53.90 52.66 49.37 46.94 6.03%
EPS 3.48 4.00 3.86 3.79 3.89 3.83 3.98 -8.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3455 0.3364 0.3197 0.3023 0.2944 0.2849 0.2761 16.10%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.77 1.89 1.88 2.30 1.88 1.87 2.10 -
P/RPS 0.78 0.83 0.75 0.60 0.50 0.53 0.63 15.28%
P/EPS 11.55 10.74 10.68 8.57 6.78 6.84 7.40 34.51%
EY 8.66 9.31 9.37 11.66 14.74 14.61 13.51 -25.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.28 1.29 1.07 0.90 0.92 1.07 5.52%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 28/07/04 23/04/04 15/01/04 31/10/03 18/07/03 25/04/03 29/01/03 -
Price 1.64 1.83 1.99 1.94 2.26 1.83 2.04 -
P/RPS 0.73 0.80 0.80 0.51 0.60 0.52 0.61 12.70%
P/EPS 10.70 10.40 11.30 7.23 8.15 6.70 7.19 30.31%
EY 9.34 9.62 8.85 13.83 12.27 14.93 13.91 -23.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.24 1.36 0.91 1.08 0.90 1.04 2.54%

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