[AJIYA] QoQ Cumulative Quarter Result on 31-Aug-2004 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-Aug-2004 [#3]
Profit Trend
QoQ- 65.2%
YoY- 1.22%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 81,810 34,958 156,308 118,194 78,071 39,456 166,343 -37.66%
PBT 9,554 3,211 19,995 14,101 9,333 5,382 20,169 -39.20%
Tax -3,535 -979 -8,537 -5,339 -4,029 -2,336 -8,424 -43.91%
NP 6,019 2,232 11,458 8,762 5,304 3,046 11,745 -35.93%
-
NP to SH 6,019 2,232 11,458 8,762 5,304 3,046 11,745 -35.93%
-
Tax Rate 37.00% 30.49% 42.70% 37.86% 43.17% 43.40% 41.77% -
Total Cost 75,791 32,726 144,850 109,432 72,767 36,410 154,598 -37.79%
-
Net Worth 114,977 113,679 111,456 108,659 105,249 102,456 97,374 11.70%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 114,977 113,679 111,456 108,659 105,249 102,456 97,374 11.70%
NOSH 69,263 69,316 69,227 69,210 69,242 69,227 66,695 2.54%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 7.36% 6.38% 7.33% 7.41% 6.79% 7.72% 7.06% -
ROE 5.23% 1.96% 10.28% 8.06% 5.04% 2.97% 12.06% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 118.11 50.43 225.79 170.78 112.75 56.99 249.41 -39.21%
EPS 8.69 3.22 16.55 12.66 7.66 4.40 17.61 -37.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.64 1.61 1.57 1.52 1.48 1.46 8.92%
Adjusted Per Share Value based on latest NOSH - 69,298
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 26.86 11.48 51.32 38.80 25.63 12.95 54.61 -37.66%
EPS 1.98 0.73 3.76 2.88 1.74 1.00 3.86 -35.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3775 0.3732 0.3659 0.3567 0.3455 0.3364 0.3197 11.70%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 1.13 1.45 1.35 1.42 1.77 1.89 1.88 -
P/RPS 0.96 2.88 0.60 0.83 1.57 3.32 0.75 17.87%
P/EPS 13.00 45.03 8.16 11.22 23.11 42.95 10.68 13.98%
EY 7.69 2.22 12.26 8.92 4.33 2.33 9.37 -12.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.88 0.84 0.90 1.16 1.28 1.29 -34.71%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 27/07/05 25/04/05 25/01/05 27/10/04 28/07/04 23/04/04 15/01/04 -
Price 1.21 1.30 1.45 1.36 1.64 1.83 1.99 -
P/RPS 1.02 2.58 0.64 0.80 1.45 3.21 0.80 17.56%
P/EPS 13.92 40.37 8.76 10.74 21.41 41.59 11.30 14.89%
EY 7.18 2.48 11.41 9.31 4.67 2.40 8.85 -13.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.90 0.87 1.08 1.24 1.36 -33.92%

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