[AJIYA] QoQ Annualized Quarter Result on 31-May-2005 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
27-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
31-May-2005 [#2]
Profit Trend
QoQ- 34.83%
YoY- 13.48%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 170,700 172,214 166,322 163,620 139,832 156,308 157,592 5.48%
PBT 11,960 18,700 16,933 19,108 12,844 19,995 18,801 -26.09%
Tax -1,564 -6,900 -6,052 -7,070 -3,916 -8,537 -7,118 -63.68%
NP 10,396 11,800 10,881 12,038 8,928 11,458 11,682 -7.50%
-
NP to SH 4,368 11,800 10,881 12,038 8,928 11,458 11,682 -48.19%
-
Tax Rate 13.08% 36.90% 35.74% 37.00% 30.49% 42.70% 37.86% -
Total Cost 160,304 160,414 155,441 151,582 130,904 144,850 145,909 6.49%
-
Net Worth 140,914 120,422 116,801 114,977 113,679 111,456 108,659 18.97%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 140,914 120,422 116,801 114,977 113,679 111,456 108,659 18.97%
NOSH 69,416 69,208 69,228 69,263 69,316 69,227 69,210 0.19%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 6.09% 6.85% 6.54% 7.36% 6.38% 7.33% 7.41% -
ROE 3.10% 9.80% 9.32% 10.47% 7.85% 10.28% 10.75% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 245.91 248.83 240.25 236.23 201.73 225.79 227.70 5.27%
EPS 10.96 17.05 15.72 17.38 12.88 16.55 16.88 -25.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.74 1.6872 1.66 1.64 1.61 1.57 18.74%
Adjusted Per Share Value based on latest NOSH - 69,232
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 56.04 56.54 54.61 53.72 45.91 51.32 51.74 5.48%
EPS 1.43 3.87 3.57 3.95 2.93 3.76 3.84 -48.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4626 0.3954 0.3835 0.3775 0.3732 0.3659 0.3567 18.98%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 1.02 1.05 1.15 1.13 1.45 1.35 1.42 -
P/RPS 0.41 0.42 0.48 0.48 0.72 0.60 0.62 -24.15%
P/EPS 16.21 6.16 7.32 6.50 11.26 8.16 8.41 55.06%
EY 6.17 16.24 13.67 15.38 8.88 12.26 11.89 -35.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.68 0.68 0.88 0.84 0.90 -32.49%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 02/05/06 18/01/06 26/10/05 27/07/05 25/04/05 25/01/05 27/10/04 -
Price 1.12 1.04 1.11 1.21 1.30 1.45 1.36 -
P/RPS 0.46 0.42 0.46 0.51 0.64 0.64 0.60 -16.27%
P/EPS 17.80 6.10 7.06 6.96 10.09 8.76 8.06 69.83%
EY 5.62 16.39 14.16 14.36 9.91 11.41 12.41 -41.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.66 0.73 0.79 0.90 0.87 -26.40%

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