[AJIYA] QoQ TTM Result on 31-May-2004 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-May-2004 [#2]
Profit Trend
QoQ- -6.23%
YoY- -6.0%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 151,810 156,308 161,411 164,222 168,208 166,344 159,786 -3.35%
PBT 17,825 19,996 18,321 18,650 20,089 20,137 17,691 0.50%
Tax -7,180 -8,537 -6,470 -7,519 -8,218 -8,392 -7,641 -4.06%
NP 10,645 11,459 11,851 11,131 11,871 11,745 10,050 3.91%
-
NP to SH 10,645 11,459 11,851 11,131 11,871 11,745 10,050 3.91%
-
Tax Rate 40.28% 42.69% 35.31% 40.32% 40.91% 41.67% 43.19% -
Total Cost 141,165 144,849 149,560 153,091 156,337 154,599 149,736 -3.85%
-
Net Worth 113,679 69,266 108,798 105,280 102,456 97,406 92,127 15.05%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 113,679 69,266 108,798 105,280 102,456 97,406 92,127 15.05%
NOSH 69,316 69,266 69,298 69,263 69,227 66,717 43,050 37.41%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 7.01% 7.33% 7.34% 6.78% 7.06% 7.06% 6.29% -
ROE 9.36% 16.54% 10.89% 10.57% 11.59% 12.06% 10.91% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 219.01 225.66 232.92 237.10 242.98 249.33 371.16 -29.67%
EPS 15.36 16.54 17.10 16.07 17.15 17.60 23.34 -24.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.00 1.57 1.52 1.48 1.46 2.14 -16.26%
Adjusted Per Share Value based on latest NOSH - 69,263
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 49.84 51.32 52.99 53.92 55.23 54.61 52.46 -3.36%
EPS 3.49 3.76 3.89 3.65 3.90 3.86 3.30 3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3732 0.2274 0.3572 0.3457 0.3364 0.3198 0.3025 15.04%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.45 1.35 1.42 1.77 1.89 1.88 2.30 -
P/RPS 0.66 0.60 0.61 0.75 0.78 0.75 0.62 4.26%
P/EPS 9.44 8.16 8.30 11.01 11.02 10.68 9.85 -2.79%
EY 10.59 12.25 12.04 9.08 9.07 9.36 10.15 2.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.35 0.90 1.16 1.28 1.29 1.07 -12.22%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 25/04/05 25/01/05 27/10/04 28/07/04 23/04/04 15/01/04 31/10/03 -
Price 1.30 1.45 1.36 1.64 1.83 1.99 1.94 -
P/RPS 0.59 0.64 0.58 0.69 0.75 0.80 0.52 8.79%
P/EPS 8.47 8.76 7.95 10.21 10.67 11.30 8.31 1.28%
EY 11.81 11.41 12.57 9.80 9.37 8.85 12.03 -1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.45 0.87 1.08 1.24 1.36 0.91 -9.00%

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