[AJIYA] QoQ Cumulative Quarter Result on 31-May-2003 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-May-2003 [#2]
Profit Trend
QoQ- 102.67%
YoY- -13.47%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 39,456 166,343 123,126 80,193 37,592 142,984 106,336 -48.39%
PBT 5,382 20,169 15,949 10,820 5,430 18,893 17,787 -54.96%
Tax -2,336 -8,424 -7,293 -4,902 -2,510 -6,782 -6,419 -49.05%
NP 3,046 11,745 8,656 5,918 2,920 12,111 11,368 -58.47%
-
NP to SH 3,046 11,745 8,656 5,918 2,920 12,111 11,368 -58.47%
-
Tax Rate 43.40% 41.77% 45.73% 45.30% 46.22% 35.90% 36.09% -
Total Cost 36,410 154,598 114,470 74,275 34,672 130,873 94,968 -47.25%
-
Net Worth 102,456 97,374 92,066 89,666 86,787 84,084 68,575 30.72%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 102,456 97,374 92,066 89,666 86,787 84,084 68,575 30.72%
NOSH 69,227 66,695 43,021 42,698 42,752 42,682 35,348 56.59%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 7.72% 7.06% 7.03% 7.38% 7.77% 8.47% 10.69% -
ROE 2.97% 12.06% 9.40% 6.60% 3.36% 14.40% 16.58% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 56.99 249.41 286.19 187.81 87.93 335.00 300.82 -67.04%
EPS 4.40 17.61 20.12 13.86 6.83 18.42 32.16 -73.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.46 2.14 2.10 2.03 1.97 1.94 -16.52%
Adjusted Per Share Value based on latest NOSH - 42,706
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 12.95 54.61 40.42 26.33 12.34 46.94 34.91 -48.40%
EPS 1.00 3.86 2.84 1.94 0.96 3.98 3.73 -58.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3364 0.3197 0.3023 0.2944 0.2849 0.2761 0.2251 30.74%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.89 1.88 2.30 1.88 1.87 2.10 2.06 -
P/RPS 3.32 0.75 0.80 1.00 2.13 0.63 0.68 188.07%
P/EPS 42.95 10.68 11.43 13.56 27.38 7.40 6.41 255.82%
EY 2.33 9.37 8.75 7.37 3.65 13.51 15.61 -71.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.29 1.07 0.90 0.92 1.07 1.06 13.41%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 23/04/04 15/01/04 31/10/03 18/07/03 25/04/03 29/01/03 28/10/02 -
Price 1.83 1.99 1.94 2.26 1.83 2.04 2.00 -
P/RPS 3.21 0.80 0.68 1.20 2.08 0.61 0.66 187.33%
P/EPS 41.59 11.30 9.64 16.31 26.79 7.19 6.22 255.33%
EY 2.40 8.85 10.37 6.13 3.73 13.91 16.08 -71.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.36 0.91 1.08 0.90 1.04 1.03 13.18%

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