[AJIYA] QoQ TTM Result on 29-Feb-2004 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
23-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
29-Feb-2004 [#1]
Profit Trend
QoQ- 1.07%
YoY- -11.08%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 156,308 161,411 164,222 168,208 166,344 159,786 157,769 -0.61%
PBT 19,996 18,321 18,650 20,089 20,137 17,691 19,499 1.68%
Tax -8,537 -6,470 -7,519 -8,218 -8,392 -7,641 -7,658 7.49%
NP 11,459 11,851 11,131 11,871 11,745 10,050 11,841 -2.15%
-
NP to SH 11,459 11,851 11,131 11,871 11,745 10,050 11,841 -2.15%
-
Tax Rate 42.69% 35.31% 40.32% 40.91% 41.67% 43.19% 39.27% -
Total Cost 144,849 149,560 153,091 156,337 154,599 149,736 145,928 -0.49%
-
Net Worth 69,266 108,798 105,280 102,456 97,406 92,127 89,683 -15.78%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 69,266 108,798 105,280 102,456 97,406 92,127 89,683 -15.78%
NOSH 69,266 69,298 69,263 69,227 66,717 43,050 42,706 37.92%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 7.33% 7.34% 6.78% 7.06% 7.06% 6.29% 7.51% -
ROE 16.54% 10.89% 10.57% 11.59% 12.06% 10.91% 13.20% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 225.66 232.92 237.10 242.98 249.33 371.16 369.43 -27.94%
EPS 16.54 17.10 16.07 17.15 17.60 23.34 27.73 -29.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.57 1.52 1.48 1.46 2.14 2.10 -38.93%
Adjusted Per Share Value based on latest NOSH - 69,227
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 51.32 52.99 53.92 55.23 54.61 52.46 51.80 -0.61%
EPS 3.76 3.89 3.65 3.90 3.86 3.30 3.89 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2274 0.3572 0.3457 0.3364 0.3198 0.3025 0.2944 -15.77%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.35 1.42 1.77 1.89 1.88 2.30 1.88 -
P/RPS 0.60 0.61 0.75 0.78 0.75 0.62 0.51 11.41%
P/EPS 8.16 8.30 11.01 11.02 10.68 9.85 6.78 13.10%
EY 12.25 12.04 9.08 9.07 9.36 10.15 14.75 -11.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.90 1.16 1.28 1.29 1.07 0.90 30.94%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 25/01/05 27/10/04 28/07/04 23/04/04 15/01/04 31/10/03 18/07/03 -
Price 1.45 1.36 1.64 1.83 1.99 1.94 2.26 -
P/RPS 0.64 0.58 0.69 0.75 0.80 0.52 0.61 3.24%
P/EPS 8.76 7.95 10.21 10.67 11.30 8.31 8.15 4.91%
EY 11.41 12.57 9.80 9.37 8.85 12.03 12.27 -4.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.87 1.08 1.24 1.36 0.91 1.08 21.63%

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