[AJIYA] QoQ TTM Result on 31-May-2003 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-May-2003 [#2]
Profit Trend
QoQ- -11.3%
YoY- 5.7%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 168,208 166,344 159,786 157,769 150,218 142,995 139,293 13.41%
PBT 20,089 20,137 17,691 19,499 20,520 19,567 20,449 -1.17%
Tax -8,218 -8,392 -7,641 -7,658 -7,170 -6,805 -7,177 9.45%
NP 11,871 11,745 10,050 11,841 13,350 12,762 13,272 -7.17%
-
NP to SH 11,871 11,745 10,050 11,841 13,350 12,762 13,272 -7.17%
-
Tax Rate 40.91% 41.67% 43.19% 39.27% 34.94% 34.78% 35.10% -
Total Cost 156,337 154,599 149,736 145,928 136,868 130,233 126,021 15.47%
-
Net Worth 102,456 97,406 92,127 89,683 86,787 83,981 68,589 30.70%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 102,456 97,406 92,127 89,683 86,787 83,981 68,589 30.70%
NOSH 69,227 66,717 43,050 42,706 42,752 42,629 35,355 56.57%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 7.06% 7.06% 6.29% 7.51% 8.89% 8.92% 9.53% -
ROE 11.59% 12.06% 10.91% 13.20% 15.38% 15.20% 19.35% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 242.98 249.33 371.16 369.43 351.37 335.43 393.98 -27.56%
EPS 17.15 17.60 23.34 27.73 31.23 29.94 37.54 -40.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.46 2.14 2.10 2.03 1.97 1.94 -16.52%
Adjusted Per Share Value based on latest NOSH - 42,706
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 55.23 54.61 52.46 51.80 49.32 46.95 45.73 13.42%
EPS 3.90 3.86 3.30 3.89 4.38 4.19 4.36 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3364 0.3198 0.3025 0.2944 0.2849 0.2757 0.2252 30.70%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.89 1.88 2.30 1.88 1.87 2.10 2.06 -
P/RPS 0.78 0.75 0.62 0.51 0.53 0.63 0.52 31.06%
P/EPS 11.02 10.68 9.85 6.78 5.99 7.01 5.49 59.19%
EY 9.07 9.36 10.15 14.75 16.70 14.26 18.22 -37.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.29 1.07 0.90 0.92 1.07 1.06 13.41%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 23/04/04 15/01/04 31/10/03 18/07/03 25/04/03 29/01/03 28/10/02 -
Price 1.83 1.99 1.94 2.26 1.83 2.04 2.00 -
P/RPS 0.75 0.80 0.52 0.61 0.52 0.61 0.51 29.34%
P/EPS 10.67 11.30 8.31 8.15 5.86 6.81 5.33 58.90%
EY 9.37 8.85 12.03 12.27 17.06 14.67 18.77 -37.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.36 0.91 1.08 0.90 1.04 1.03 13.18%

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