[AJIYA] QoQ 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- -17.24%
YoY- -26.72%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 47,472 42,932 46,852 34,958 38,114 40,123 38,615 14.74%
PBT 6,000 3,146 6,343 3,211 5,895 4,768 3,951 32.08%
Tax -2,361 -1,004 -2,556 -979 -3,198 -1,310 -1,693 24.79%
NP 3,639 2,142 3,787 2,232 2,697 3,458 2,258 37.41%
-
NP to SH 3,639 2,142 3,787 2,232 2,697 3,458 2,258 37.41%
-
Tax Rate 39.35% 31.91% 40.30% 30.49% 54.25% 27.47% 42.85% -
Total Cost 43,833 40,790 43,065 32,726 35,417 36,665 36,357 13.26%
-
Net Worth 120,377 116,634 114,925 113,679 69,266 108,798 105,280 9.33%
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 120,377 116,634 114,925 113,679 69,266 108,798 105,280 9.33%
NOSH 69,182 69,129 69,232 69,316 69,266 69,298 69,263 -0.07%
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 7.67% 4.99% 8.08% 6.38% 7.08% 8.62% 5.85% -
ROE 3.02% 1.84% 3.30% 1.96% 3.89% 3.18% 2.14% -
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 68.62 62.10 67.67 50.43 55.03 57.90 55.75 14.83%
EPS 5.26 3.10 5.47 3.22 3.90 4.99 3.26 37.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.6872 1.66 1.64 1.00 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 15.59 14.10 15.38 11.48 12.51 13.17 12.68 14.75%
EPS 1.19 0.70 1.24 0.73 0.89 1.14 0.74 37.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3952 0.3829 0.3773 0.3732 0.2274 0.3572 0.3457 9.32%
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 1.53 1.85 1.67 2.88 2.45 2.45 3.17 -38.44%
P/EPS 19.96 37.11 20.66 45.03 34.67 28.46 54.29 -48.64%
EY 5.01 2.69 4.84 2.22 2.88 3.51 1.84 94.87%
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 1.35 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 1.52 1.79 1.79 2.58 2.64 2.35 2.94 -35.55%
P/EPS 19.77 35.82 22.12 40.37 37.24 27.25 50.31 -46.31%
EY 5.06 2.79 4.52 2.48 2.69 3.67 1.99 86.18%
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 1.45 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