[AJIYA] QoQ Cumulative Quarter Result on 28-Feb-2003 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
28-Feb-2003 [#1]
Profit Trend
QoQ- -75.89%
YoY- 25.21%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 166,343 123,126 80,193 37,592 142,984 106,336 65,419 86.18%
PBT 20,169 15,949 10,820 5,430 18,893 17,787 10,888 50.77%
Tax -8,424 -7,293 -4,902 -2,510 -6,782 -6,419 -4,049 62.89%
NP 11,745 8,656 5,918 2,920 12,111 11,368 6,839 43.36%
-
NP to SH 11,745 8,656 5,918 2,920 12,111 11,368 6,839 43.36%
-
Tax Rate 41.77% 45.73% 45.30% 46.22% 35.90% 36.09% 37.19% -
Total Cost 154,598 114,470 74,275 34,672 130,873 94,968 58,580 90.85%
-
Net Worth 97,374 92,066 89,666 86,787 84,084 68,575 58,177 40.92%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 97,374 92,066 89,666 86,787 84,084 68,575 58,177 40.92%
NOSH 66,695 43,021 42,698 42,752 42,682 35,348 31,618 64.40%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 7.06% 7.03% 7.38% 7.77% 8.47% 10.69% 10.45% -
ROE 12.06% 9.40% 6.60% 3.36% 14.40% 16.58% 11.76% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 249.41 286.19 187.81 87.93 335.00 300.82 206.90 13.25%
EPS 17.61 20.12 13.86 6.83 18.42 32.16 21.63 -12.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 2.14 2.10 2.03 1.97 1.94 1.84 -14.27%
Adjusted Per Share Value based on latest NOSH - 42,752
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 54.61 40.42 26.33 12.34 46.94 34.91 21.48 86.17%
EPS 3.86 2.84 1.94 0.96 3.98 3.73 2.25 43.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3197 0.3023 0.2944 0.2849 0.2761 0.2251 0.191 40.92%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.88 2.30 1.88 1.87 2.10 2.06 1.76 -
P/RPS 0.75 0.80 1.00 2.13 0.63 0.68 0.85 -7.99%
P/EPS 10.68 11.43 13.56 27.38 7.40 6.41 8.14 19.82%
EY 9.37 8.75 7.37 3.65 13.51 15.61 12.29 -16.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.07 0.90 0.92 1.07 1.06 0.96 21.74%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 15/01/04 31/10/03 18/07/03 25/04/03 29/01/03 28/10/02 30/07/02 -
Price 1.99 1.94 2.26 1.83 2.04 2.00 1.73 -
P/RPS 0.80 0.68 1.20 2.08 0.61 0.66 0.84 -3.19%
P/EPS 11.30 9.64 16.31 26.79 7.19 6.22 8.00 25.86%
EY 8.85 10.37 6.13 3.73 13.91 16.08 12.50 -20.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.91 1.08 0.90 1.04 1.03 0.94 27.89%

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