[AJIYA] QoQ Quarter Result on 30-Nov-2002 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
30-Nov-2002 [#4]
Profit Trend
QoQ- -69.22%
YoY- -26.79%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 42,934 42,601 37,592 36,659 40,917 35,050 30,369 25.88%
PBT 5,097 5,390 5,430 1,774 6,905 6,411 4,477 9.00%
Tax -2,359 -2,392 -2,510 -380 -2,376 -1,904 -2,145 6.52%
NP 2,738 2,998 2,920 1,394 4,529 4,507 2,332 11.26%
-
NP to SH 2,738 2,998 2,920 1,394 4,529 4,507 2,332 11.26%
-
Tax Rate 46.28% 44.38% 46.22% 21.42% 34.41% 29.70% 47.91% -
Total Cost 40,196 39,603 34,672 35,265 36,388 30,543 28,037 27.06%
-
Net Worth 92,127 89,683 86,787 83,981 68,589 58,195 74,369 15.29%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 92,127 89,683 86,787 83,981 68,589 58,195 74,369 15.29%
NOSH 43,050 42,706 42,752 42,629 35,355 31,628 26,560 37.86%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 6.38% 7.04% 7.77% 3.80% 11.07% 12.86% 7.68% -
ROE 2.97% 3.34% 3.36% 1.66% 6.60% 7.74% 3.14% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 99.73 99.75 87.93 85.99 115.73 110.82 114.34 -8.68%
EPS 6.36 7.02 6.83 3.27 12.81 14.25 8.78 -19.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.10 2.03 1.97 1.94 1.84 2.80 -16.36%
Adjusted Per Share Value based on latest NOSH - 42,629
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 14.10 13.99 12.34 12.04 13.43 11.51 9.97 25.91%
EPS 0.90 0.98 0.96 0.46 1.49 1.48 0.77 10.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3025 0.2944 0.2849 0.2757 0.2252 0.1911 0.2442 15.29%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 2.30 1.88 1.87 2.10 2.06 1.76 2.65 -
P/RPS 2.31 1.88 2.13 2.44 1.78 1.59 2.32 -0.28%
P/EPS 36.16 26.78 27.38 64.22 16.08 12.35 30.18 12.77%
EY 2.77 3.73 3.65 1.56 6.22 8.10 3.31 -11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.90 0.92 1.07 1.06 0.96 0.95 8.22%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 31/10/03 18/07/03 25/04/03 29/01/03 28/10/02 30/07/02 29/04/02 -
Price 1.94 2.26 1.83 2.04 2.00 1.73 1.88 -
P/RPS 1.95 2.27 2.08 2.37 1.73 1.56 1.64 12.19%
P/EPS 30.50 32.19 26.79 62.39 15.61 12.14 21.41 26.52%
EY 3.28 3.11 3.73 1.60 6.40 8.24 4.67 -20.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.08 0.90 1.04 1.03 0.94 0.67 22.57%

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