[AJIYA] QoQ TTM 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- -3.84%
YoY- 72.06%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 159,786 157,769 150,218 142,995 139,293 124,910 115,312 24.21%
PBT 17,691 19,499 20,520 19,567 20,449 17,119 13,258 21.14%
Tax -7,641 -7,658 -7,170 -6,805 -7,177 -5,917 -5,177 29.54%
NP 10,050 11,841 13,350 12,762 13,272 11,202 8,081 15.60%
-
NP to SH 10,050 11,841 13,350 12,762 13,272 11,202 8,081 15.60%
-
Tax Rate 43.19% 39.27% 34.94% 34.78% 35.10% 34.56% 39.05% -
Total Cost 149,736 145,928 136,868 130,233 126,021 113,708 107,231 24.85%
-
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 6.29% 7.51% 8.89% 8.92% 9.53% 8.97% 7.01% -
ROE 10.91% 13.20% 15.38% 15.20% 19.35% 19.25% 10.87% -
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 371.16 369.43 351.37 335.43 393.98 394.93 434.15 -9.89%
EPS 23.34 27.73 31.23 29.94 37.54 35.42 30.43 -16.16%
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 52.46 51.80 49.32 46.95 45.73 41.01 37.86 24.21%
EPS 3.30 3.89 4.38 4.19 4.36 3.68 2.65 15.70%
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 0.62 0.51 0.53 0.63 0.52 0.45 0.61 1.08%
P/EPS 9.85 6.78 5.99 7.01 5.49 4.97 8.71 8.52%
EY 10.15 14.75 16.70 14.26 18.22 20.12 11.48 -7.86%
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 0.52 0.61 0.52 0.61 0.51 0.44 0.43 13.46%
P/EPS 8.31 8.15 5.86 6.81 5.33 4.88 6.18 21.76%
EY 12.03 12.27 17.06 14.67 18.77 20.47 16.18 -17.88%
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