[AJIYA] QoQ Cumulative Quarter Result on 29-Feb-2004 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
23-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
29-Feb-2004 [#1]
Profit Trend
QoQ- -74.07%
YoY- 4.32%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 156,308 118,194 78,071 39,456 166,343 123,126 80,193 55.84%
PBT 19,995 14,101 9,333 5,382 20,169 15,949 10,820 50.42%
Tax -8,537 -5,339 -4,029 -2,336 -8,424 -7,293 -4,902 44.60%
NP 11,458 8,762 5,304 3,046 11,745 8,656 5,918 55.15%
-
NP to SH 11,458 8,762 5,304 3,046 11,745 8,656 5,918 55.15%
-
Tax Rate 42.70% 37.86% 43.17% 43.40% 41.77% 45.73% 45.30% -
Total Cost 144,850 109,432 72,767 36,410 154,598 114,470 74,275 55.90%
-
Net Worth 111,456 108,659 105,249 102,456 97,374 92,066 89,666 15.56%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 111,456 108,659 105,249 102,456 97,374 92,066 89,666 15.56%
NOSH 69,227 69,210 69,242 69,227 66,695 43,021 42,698 37.88%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 7.33% 7.41% 6.79% 7.72% 7.06% 7.03% 7.38% -
ROE 10.28% 8.06% 5.04% 2.97% 12.06% 9.40% 6.60% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 225.79 170.78 112.75 56.99 249.41 286.19 187.81 13.02%
EPS 16.55 12.66 7.66 4.40 17.61 20.12 13.86 12.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.57 1.52 1.48 1.46 2.14 2.10 -16.19%
Adjusted Per Share Value based on latest NOSH - 69,227
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 51.32 38.80 25.63 12.95 54.61 40.42 26.33 55.84%
EPS 3.76 2.88 1.74 1.00 3.86 2.84 1.94 55.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3659 0.3567 0.3455 0.3364 0.3197 0.3023 0.2944 15.55%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.35 1.42 1.77 1.89 1.88 2.30 1.88 -
P/RPS 0.60 0.83 1.57 3.32 0.75 0.80 1.00 -28.79%
P/EPS 8.16 11.22 23.11 42.95 10.68 11.43 13.56 -28.65%
EY 12.26 8.92 4.33 2.33 9.37 8.75 7.37 40.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 1.16 1.28 1.29 1.07 0.90 -4.48%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 25/01/05 27/10/04 28/07/04 23/04/04 15/01/04 31/10/03 18/07/03 -
Price 1.45 1.36 1.64 1.83 1.99 1.94 2.26 -
P/RPS 0.64 0.80 1.45 3.21 0.80 0.68 1.20 -34.15%
P/EPS 8.76 10.74 21.41 41.59 11.30 9.64 16.31 -33.85%
EY 11.41 9.31 4.67 2.40 8.85 10.37 6.13 51.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 1.08 1.24 1.36 0.91 1.08 -11.41%

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