[AJIYA] QoQ Cumulative Quarter Result on 28-Feb-2005 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
25-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
28-Feb-2005 [#1]
Profit Trend
QoQ- -80.52%
YoY- -26.72%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 172,214 124,742 81,810 34,958 156,308 118,194 78,071 69.37%
PBT 18,700 12,700 9,554 3,211 19,995 14,101 9,333 58.86%
Tax -6,900 -4,539 -3,535 -979 -8,537 -5,339 -4,029 43.09%
NP 11,800 8,161 6,019 2,232 11,458 8,762 5,304 70.33%
-
NP to SH 11,800 8,161 6,019 2,232 11,458 8,762 5,304 70.33%
-
Tax Rate 36.90% 35.74% 37.00% 30.49% 42.70% 37.86% 43.17% -
Total Cost 160,414 116,581 75,791 32,726 144,850 109,432 72,767 69.30%
-
Net Worth 120,422 116,801 114,977 113,679 111,456 108,659 105,249 9.38%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 120,422 116,801 114,977 113,679 111,456 108,659 105,249 9.38%
NOSH 69,208 69,228 69,263 69,316 69,227 69,210 69,242 -0.03%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 6.85% 6.54% 7.36% 6.38% 7.33% 7.41% 6.79% -
ROE 9.80% 6.99% 5.23% 1.96% 10.28% 8.06% 5.04% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 248.83 180.19 118.11 50.43 225.79 170.78 112.75 69.42%
EPS 17.05 11.79 8.69 3.22 16.55 12.66 7.66 70.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.6872 1.66 1.64 1.61 1.57 1.52 9.42%
Adjusted Per Share Value based on latest NOSH - 69,316
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 56.54 40.95 26.86 11.48 51.32 38.80 25.63 69.38%
EPS 3.87 2.68 1.98 0.73 3.76 2.88 1.74 70.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3954 0.3835 0.3775 0.3732 0.3659 0.3567 0.3455 9.40%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 1.05 1.15 1.13 1.45 1.35 1.42 1.77 -
P/RPS 0.42 0.64 0.96 2.88 0.60 0.83 1.57 -58.44%
P/EPS 6.16 9.76 13.00 45.03 8.16 11.22 23.11 -58.54%
EY 16.24 10.25 7.69 2.22 12.26 8.92 4.33 141.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.68 0.88 0.84 0.90 1.16 -35.53%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 18/01/06 26/10/05 27/07/05 25/04/05 25/01/05 27/10/04 28/07/04 -
Price 1.04 1.11 1.21 1.30 1.45 1.36 1.64 -
P/RPS 0.42 0.62 1.02 2.58 0.64 0.80 1.45 -56.18%
P/EPS 6.10 9.42 13.92 40.37 8.76 10.74 21.41 -56.66%
EY 16.39 10.62 7.18 2.48 11.41 9.31 4.67 130.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.66 0.73 0.79 0.90 0.87 1.08 -32.39%

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