[AJI] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -70.67%
YoY- -10.25%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 42,121 44,263 42,731 41,478 42,247 41,883 41,653 0.74%
PBT 2,955 2,911 325 1,386 3,505 2,006 5,522 -34.11%
Tax -555 -172 -6 -108 853 -483 -308 48.13%
NP 2,400 2,739 319 1,278 4,358 1,523 5,214 -40.41%
-
NP to SH 2,400 2,739 319 1,278 4,358 1,523 5,214 -40.41%
-
Tax Rate 18.78% 5.91% 1.85% 7.79% -24.34% 24.08% 5.58% -
Total Cost 39,721 41,524 42,412 40,200 37,889 40,360 36,439 5.92%
-
Net Worth 121,637 136,123 120,677 137,456 136,149 132,196 134,300 -6.39%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 5,473 - - - 5,470 - 5,469 0.04%
Div Payout % 228.07% - - - 125.52% - 104.90% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 121,637 136,123 120,677 137,456 136,149 132,196 134,300 -6.39%
NOSH 60,818 60,769 60,338 60,821 60,781 60,920 60,769 0.05%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.70% 6.19% 0.75% 3.08% 10.32% 3.64% 12.52% -
ROE 1.97% 2.01% 0.26% 0.93% 3.20% 1.15% 3.88% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 69.26 72.84 70.82 68.20 69.51 68.75 68.54 0.69%
EPS 3.95 4.51 0.52 2.10 7.17 2.50 8.58 -40.40%
DPS 9.00 0.00 0.00 0.00 9.00 0.00 9.00 0.00%
NAPS 2.00 2.24 2.00 2.26 2.24 2.17 2.21 -6.44%
Adjusted Per Share Value based on latest NOSH - 60,821
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 69.28 72.80 70.28 68.22 69.49 68.89 68.51 0.74%
EPS 3.95 4.51 0.52 2.10 7.17 2.50 8.58 -40.40%
DPS 9.00 0.00 0.00 0.00 9.00 0.00 9.00 0.00%
NAPS 2.0006 2.2389 1.9849 2.2608 2.2393 2.1743 2.2089 -6.39%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.29 2.18 2.29 2.26 2.25 2.40 2.58 -
P/RPS 3.31 2.99 3.23 3.31 3.24 3.49 3.76 -8.15%
P/EPS 58.03 48.37 433.15 107.56 31.38 96.00 30.07 55.06%
EY 1.72 2.07 0.23 0.93 3.19 1.04 3.33 -35.65%
DY 3.93 0.00 0.00 0.00 4.00 0.00 3.49 8.24%
P/NAPS 1.15 0.97 1.15 1.00 1.00 1.11 1.17 -1.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 15/02/06 16/11/05 16/08/05 25/05/05 15/02/05 22/11/04 -
Price 2.09 2.22 2.15 2.31 2.24 2.28 2.59 -
P/RPS 3.02 3.05 3.04 3.39 3.22 3.32 3.78 -13.91%
P/EPS 52.96 49.25 406.67 109.94 31.24 91.20 30.19 45.50%
EY 1.89 2.03 0.25 0.91 3.20 1.10 3.31 -31.19%
DY 4.31 0.00 0.00 0.00 4.02 0.00 3.47 15.56%
P/NAPS 1.05 0.99 1.08 1.02 1.00 1.05 1.17 -6.96%

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