[AJIYA] QoQ Annualized Quarter Result on 31-Aug-2005 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
31-Aug-2005 [#3]
Profit Trend
QoQ- -9.61%
YoY- -6.86%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 181,668 170,700 172,214 166,322 163,620 139,832 156,308 10.55%
PBT 14,110 11,960 18,700 16,933 19,108 12,844 19,995 -20.75%
Tax -2,456 -1,564 -6,900 -6,052 -7,070 -3,916 -8,537 -56.45%
NP 11,654 10,396 11,800 10,881 12,038 8,928 11,458 1.13%
-
NP to SH 9,048 4,368 11,800 10,881 12,038 8,928 11,458 -14.57%
-
Tax Rate 17.41% 13.08% 36.90% 35.74% 37.00% 30.49% 42.70% -
Total Cost 170,014 160,304 160,414 155,441 151,582 130,904 144,850 11.28%
-
Net Worth 140,423 140,914 120,422 116,801 114,977 113,679 111,456 16.66%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 140,423 140,914 120,422 116,801 114,977 113,679 111,456 16.66%
NOSH 69,174 69,416 69,208 69,228 69,263 69,316 69,227 -0.05%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 6.41% 6.09% 6.85% 6.54% 7.36% 6.38% 7.33% -
ROE 6.44% 3.10% 9.80% 9.32% 10.47% 7.85% 10.28% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 262.62 245.91 248.83 240.25 236.23 201.73 225.79 10.60%
EPS 13.08 10.96 17.05 15.72 17.38 12.88 16.55 -14.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.03 1.74 1.6872 1.66 1.64 1.61 16.72%
Adjusted Per Share Value based on latest NOSH - 69,129
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 59.64 56.04 56.54 54.61 53.72 45.91 51.32 10.54%
EPS 2.97 1.43 3.87 3.57 3.95 2.93 3.76 -14.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.461 0.4626 0.3954 0.3835 0.3775 0.3732 0.3659 16.66%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 1.00 1.02 1.05 1.15 1.13 1.45 1.35 -
P/RPS 0.38 0.41 0.42 0.48 0.48 0.72 0.60 -26.27%
P/EPS 7.65 16.21 6.16 7.32 6.50 11.26 8.16 -4.21%
EY 13.08 6.17 16.24 13.67 15.38 8.88 12.26 4.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.60 0.68 0.68 0.88 0.84 -30.20%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 19/07/06 02/05/06 18/01/06 26/10/05 27/07/05 25/04/05 25/01/05 -
Price 1.02 1.12 1.04 1.11 1.21 1.30 1.45 -
P/RPS 0.39 0.46 0.42 0.46 0.51 0.64 0.64 -28.14%
P/EPS 7.80 17.80 6.10 7.06 6.96 10.09 8.76 -7.45%
EY 12.82 5.62 16.39 14.16 14.36 9.91 11.41 8.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.60 0.66 0.73 0.79 0.90 -32.44%

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