[AJIYA] QoQ Annualized Quarter Result on 31-May-2002 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
31-May-2002 [#2]
Profit Trend
QoQ- 46.63%
YoY- 123.94%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 150,368 142,984 141,781 130,838 121,476 107,805 100,012 31.33%
PBT 21,720 18,893 23,716 21,776 17,908 11,734 12,104 47.82%
Tax -10,040 -6,782 -8,558 -8,098 -8,580 -4,316 -4,753 64.85%
NP 11,680 12,111 15,157 13,678 9,328 7,418 7,350 36.29%
-
NP to SH 11,680 12,111 15,157 13,678 9,328 7,418 7,350 36.29%
-
Tax Rate 46.22% 35.90% 36.09% 37.19% 47.91% 36.78% 39.27% -
Total Cost 138,688 130,873 126,624 117,160 112,148 100,387 92,661 30.94%
-
Net Worth 86,787 84,084 68,575 58,177 74,369 71,898 69,838 15.63%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 86,787 84,084 68,575 58,177 74,369 71,898 69,838 15.63%
NOSH 42,752 42,682 35,348 31,618 26,560 26,530 26,453 37.83%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 7.77% 8.47% 10.69% 10.45% 7.68% 6.88% 7.35% -
ROE 13.46% 14.40% 22.10% 23.51% 12.54% 10.32% 10.53% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 351.72 335.00 401.10 413.81 457.36 406.34 378.06 -4.71%
EPS 27.32 18.42 42.88 43.26 35.12 27.96 27.79 -1.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.97 1.94 1.84 2.80 2.71 2.64 -16.10%
Adjusted Per Share Value based on latest NOSH - 31,628
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 49.37 46.94 46.55 42.96 39.88 35.39 32.84 31.33%
EPS 3.83 3.98 4.98 4.49 3.06 2.44 2.41 36.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2849 0.2761 0.2251 0.191 0.2442 0.2361 0.2293 15.61%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 1.87 2.10 2.06 1.76 2.65 2.25 2.42 -
P/RPS 0.53 0.63 0.51 0.43 0.58 0.55 0.64 -11.84%
P/EPS 6.84 7.40 4.80 4.07 7.55 8.05 8.71 -14.91%
EY 14.61 13.51 20.82 24.58 13.25 12.43 11.48 17.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.07 1.06 0.96 0.95 0.83 0.92 0.00%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 25/04/03 29/01/03 28/10/02 30/07/02 29/04/02 18/01/02 17/10/01 -
Price 1.83 2.04 2.00 1.73 1.88 2.58 2.20 -
P/RPS 0.52 0.61 0.50 0.42 0.41 0.63 0.58 -7.03%
P/EPS 6.70 7.19 4.66 4.00 5.35 9.23 7.92 -10.58%
EY 14.93 13.91 21.44 25.01 18.68 10.84 12.63 11.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 1.03 0.94 0.67 0.95 0.83 5.56%

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