[AJIYA] QoQ Annualized Quarter Result on 31-May-2004 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-May-2004 [#2]
Profit Trend
QoQ- -12.93%
YoY- -10.38%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 139,832 156,308 157,592 156,142 157,824 166,343 164,168 -10.15%
PBT 12,844 19,995 18,801 18,666 21,528 20,169 21,265 -28.56%
Tax -3,916 -8,537 -7,118 -8,058 -9,344 -8,424 -9,724 -45.49%
NP 8,928 11,458 11,682 10,608 12,184 11,745 11,541 -15.74%
-
NP to SH 8,928 11,458 11,682 10,608 12,184 11,745 11,541 -15.74%
-
Tax Rate 30.49% 42.70% 37.86% 43.17% 43.40% 41.77% 45.73% -
Total Cost 130,904 144,850 145,909 145,534 145,640 154,598 152,626 -9.73%
-
Net Worth 113,679 111,456 108,659 105,249 102,456 97,374 92,066 15.10%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 113,679 111,456 108,659 105,249 102,456 97,374 92,066 15.10%
NOSH 69,316 69,227 69,210 69,242 69,227 66,695 43,021 37.47%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 6.38% 7.33% 7.41% 6.79% 7.72% 7.06% 7.03% -
ROE 7.85% 10.28% 10.75% 10.08% 11.89% 12.06% 12.54% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 201.73 225.79 227.70 225.50 227.98 249.41 381.59 -34.64%
EPS 12.88 16.55 16.88 15.32 17.60 17.61 26.83 -38.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.61 1.57 1.52 1.48 1.46 2.14 -16.26%
Adjusted Per Share Value based on latest NOSH - 69,263
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 45.91 51.32 51.74 51.26 51.82 54.61 53.90 -10.15%
EPS 2.93 3.76 3.84 3.48 4.00 3.86 3.79 -15.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3732 0.3659 0.3567 0.3455 0.3364 0.3197 0.3023 15.09%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.45 1.35 1.42 1.77 1.89 1.88 2.30 -
P/RPS 0.72 0.60 0.62 0.78 0.83 0.75 0.60 12.93%
P/EPS 11.26 8.16 8.41 11.55 10.74 10.68 8.57 19.98%
EY 8.88 12.26 11.89 8.66 9.31 9.37 11.66 -16.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.84 0.90 1.16 1.28 1.29 1.07 -12.22%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 25/04/05 25/01/05 27/10/04 28/07/04 23/04/04 15/01/04 31/10/03 -
Price 1.30 1.45 1.36 1.64 1.83 1.99 1.94 -
P/RPS 0.64 0.64 0.60 0.73 0.80 0.80 0.51 16.35%
P/EPS 10.09 8.76 8.06 10.70 10.40 11.30 7.23 24.90%
EY 9.91 11.41 12.41 9.34 9.62 8.85 13.83 -19.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.90 0.87 1.08 1.24 1.36 0.91 -9.00%

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