[AJIYA] QoQ Quarter Result on 31-Aug-2003 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-Aug-2003 [#3]
Profit Trend
QoQ- -8.67%
YoY- -39.55%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 38,615 39,456 43,217 42,934 42,601 37,592 36,659 3.52%
PBT 3,951 5,382 4,220 5,097 5,390 5,430 1,774 70.46%
Tax -1,693 -2,336 -1,131 -2,359 -2,392 -2,510 -380 170.51%
NP 2,258 3,046 3,089 2,738 2,998 2,920 1,394 37.88%
-
NP to SH 2,258 3,046 3,089 2,738 2,998 2,920 1,394 37.88%
-
Tax Rate 42.85% 43.40% 26.80% 46.28% 44.38% 46.22% 21.42% -
Total Cost 36,357 36,410 40,128 40,196 39,603 34,672 35,265 2.05%
-
Net Worth 105,280 102,456 97,406 92,127 89,683 86,787 83,981 16.24%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 105,280 102,456 97,406 92,127 89,683 86,787 83,981 16.24%
NOSH 69,263 69,227 66,717 43,050 42,706 42,752 42,629 38.16%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 5.85% 7.72% 7.15% 6.38% 7.04% 7.77% 3.80% -
ROE 2.14% 2.97% 3.17% 2.97% 3.34% 3.36% 1.66% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 55.75 56.99 64.78 99.73 99.75 87.93 85.99 -25.07%
EPS 3.26 4.40 4.63 6.36 7.02 6.83 3.27 -0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.48 1.46 2.14 2.10 2.03 1.97 -15.86%
Adjusted Per Share Value based on latest NOSH - 43,050
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 12.68 12.95 14.19 14.10 13.99 12.34 12.04 3.50%
EPS 0.74 1.00 1.01 0.90 0.98 0.96 0.46 37.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3457 0.3364 0.3198 0.3025 0.2944 0.2849 0.2757 16.26%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.77 1.89 1.88 2.30 1.88 1.87 2.10 -
P/RPS 3.17 3.32 2.90 2.31 1.88 2.13 2.44 19.04%
P/EPS 54.29 42.95 40.60 36.16 26.78 27.38 64.22 -10.58%
EY 1.84 2.33 2.46 2.77 3.73 3.65 1.56 11.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.28 1.29 1.07 0.90 0.92 1.07 5.52%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 28/07/04 23/04/04 15/01/04 31/10/03 18/07/03 25/04/03 29/01/03 -
Price 1.64 1.83 1.99 1.94 2.26 1.83 2.04 -
P/RPS 2.94 3.21 3.07 1.95 2.27 2.08 2.37 15.43%
P/EPS 50.31 41.59 42.98 30.50 32.19 26.79 62.39 -13.35%
EY 1.99 2.40 2.33 3.28 3.11 3.73 1.60 15.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.24 1.36 0.91 1.08 0.90 1.04 2.54%

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