[AJIYA] QoQ TTM Result on 30-Nov-2004 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
25-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
30-Nov-2004 [#4]
Profit Trend
QoQ- -3.31%
YoY- -2.44%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 162,856 160,047 151,810 156,308 161,411 164,222 168,208 -2.12%
PBT 18,595 20,217 17,825 19,996 18,321 18,650 20,089 -5.00%
Tax -7,737 -8,043 -7,180 -8,537 -6,470 -7,519 -8,218 -3.93%
NP 10,858 12,174 10,645 11,459 11,851 11,131 11,871 -5.75%
-
NP to SH 10,858 12,174 10,645 11,459 11,851 11,131 11,871 -5.75%
-
Tax Rate 41.61% 39.78% 40.28% 42.69% 35.31% 40.32% 40.91% -
Total Cost 151,998 147,873 141,165 144,849 149,560 153,091 156,337 -1.85%
-
Net Worth 116,634 114,925 113,679 69,266 108,798 105,280 102,456 8.99%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 116,634 114,925 113,679 69,266 108,798 105,280 102,456 8.99%
NOSH 69,129 69,232 69,316 69,266 69,298 69,263 69,227 -0.09%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 6.67% 7.61% 7.01% 7.33% 7.34% 6.78% 7.06% -
ROE 9.31% 10.59% 9.36% 16.54% 10.89% 10.57% 11.59% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 235.58 231.17 219.01 225.66 232.92 237.10 242.98 -2.03%
EPS 15.71 17.58 15.36 16.54 17.10 16.07 17.15 -5.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6872 1.66 1.64 1.00 1.57 1.52 1.48 9.10%
Adjusted Per Share Value based on latest NOSH - 69,266
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 53.47 52.55 49.84 51.32 52.99 53.92 55.23 -2.13%
EPS 3.56 4.00 3.49 3.76 3.89 3.65 3.90 -5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3829 0.3773 0.3732 0.2274 0.3572 0.3457 0.3364 8.98%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 1.15 1.13 1.45 1.35 1.42 1.77 1.89 -
P/RPS 0.49 0.49 0.66 0.60 0.61 0.75 0.78 -26.58%
P/EPS 7.32 6.43 9.44 8.16 8.30 11.01 11.02 -23.81%
EY 13.66 15.56 10.59 12.25 12.04 9.08 9.07 31.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.88 1.35 0.90 1.16 1.28 -34.33%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 26/10/05 27/07/05 25/04/05 25/01/05 27/10/04 28/07/04 23/04/04 -
Price 1.11 1.21 1.30 1.45 1.36 1.64 1.83 -
P/RPS 0.47 0.52 0.59 0.64 0.58 0.69 0.75 -26.70%
P/EPS 7.07 6.88 8.47 8.76 7.95 10.21 10.67 -23.93%
EY 14.15 14.53 11.81 11.41 12.57 9.80 9.37 31.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.79 1.45 0.87 1.08 1.24 -34.24%

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