[AJIYA] QoQ Quarter Result on 31-Aug-2005 [#3]

Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
31-Aug-2005 [#3]
Profit Trend
QoQ- -43.44%
YoY- -38.06%
View:
Show?
Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 48,159 42,675 47,472 42,932 46,852 34,958 38,114 16.89%
PBT 4,065 2,990 6,000 3,146 6,343 3,211 5,895 -21.96%
Tax -837 -391 -2,361 -1,004 -2,556 -979 -3,198 -59.11%
NP 3,228 2,599 3,639 2,142 3,787 2,232 2,697 12.74%
-
NP to SH 2,622 1,092 3,639 2,142 3,787 2,232 2,697 -1.86%
-
Tax Rate 20.59% 13.08% 39.35% 31.91% 40.30% 30.49% 54.25% -
Total Cost 44,931 40,076 43,833 40,790 43,065 32,726 35,417 17.20%
-
Net Worth 140,439 140,914 120,377 116,634 114,925 113,679 69,266 60.26%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 140,439 140,914 120,377 116,634 114,925 113,679 69,266 60.26%
NOSH 69,182 69,416 69,182 69,129 69,232 69,316 69,266 -0.08%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 6.70% 6.09% 7.67% 4.99% 8.08% 6.38% 7.08% -
ROE 1.87% 0.77% 3.02% 1.84% 3.30% 1.96% 3.89% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 69.61 61.48 68.62 62.10 67.67 50.43 55.03 16.97%
EPS 3.79 2.74 5.26 3.10 5.47 3.22 3.90 -1.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.03 1.74 1.6872 1.66 1.64 1.00 60.39%
Adjusted Per Share Value based on latest NOSH - 69,129
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 15.81 14.01 15.59 14.10 15.38 11.48 12.51 16.90%
EPS 0.86 0.36 1.19 0.70 1.24 0.73 0.89 -2.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4611 0.4626 0.3952 0.3829 0.3773 0.3732 0.2274 60.27%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 1.00 1.02 1.05 1.15 1.13 1.45 1.35 -
P/RPS 1.44 1.66 1.53 1.85 1.67 2.88 2.45 -29.85%
P/EPS 26.39 64.84 19.96 37.11 20.66 45.03 34.67 -16.64%
EY 3.79 1.54 5.01 2.69 4.84 2.22 2.88 20.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.60 0.68 0.68 0.88 1.35 -49.14%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 19/07/06 02/05/06 18/01/06 26/10/05 27/07/05 25/04/05 25/01/05 -
Price 1.02 1.12 1.04 1.11 1.21 1.30 1.45 -
P/RPS 1.47 1.82 1.52 1.79 1.79 2.58 2.64 -32.34%
P/EPS 26.91 71.20 19.77 35.82 22.12 40.37 37.24 -19.48%
EY 3.72 1.40 5.06 2.79 4.52 2.48 2.69 24.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.60 0.66 0.73 0.79 1.45 -50.85%

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