[AJI] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -52.77%
YoY- -65.99%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Revenue 213,744 184,064 165,912 164,344 161,664 135,612 154,756 6.66%
PBT 27,704 17,416 5,544 6,224 18,304 11,068 26,676 0.75%
Tax -7,032 -1,528 -432 -528 -1,556 -3,760 -6,920 0.32%
NP 20,672 15,888 5,112 5,696 16,748 7,308 19,756 0.91%
-
NP to SH 20,672 15,888 5,112 5,696 16,748 7,308 19,756 0.91%
-
Tax Rate 25.38% 8.77% 7.79% 8.48% 8.50% 33.97% 25.94% -
Total Cost 193,072 168,176 160,800 158,648 144,916 128,304 135,000 7.41%
-
Net Worth 164,160 152,675 137,456 133,880 130,046 108,566 121,955 6.12%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Net Worth 164,160 152,675 137,456 133,880 130,046 108,566 121,955 6.12%
NOSH 60,799 60,826 60,821 60,854 60,769 40,509 40,516 8.45%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
NP Margin 9.67% 8.63% 3.08% 3.47% 10.36% 5.39% 12.77% -
ROE 12.59% 10.41% 3.72% 4.25% 12.88% 6.73% 16.20% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
RPS 351.55 302.60 272.79 270.06 266.03 334.76 381.95 -1.64%
EPS 34.00 26.12 8.40 9.36 27.56 18.04 48.76 -6.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.51 2.26 2.20 2.14 2.68 3.01 -2.14%
Adjusted Per Share Value based on latest NOSH - 60,854
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
RPS 351.56 302.74 272.89 270.31 265.90 223.05 254.54 6.66%
EPS 34.00 26.13 8.41 9.37 27.55 12.02 32.49 0.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.5112 2.2608 2.202 2.139 1.7857 2.0059 6.11%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 28/06/02 -
Price 2.17 2.10 2.26 2.60 2.69 2.92 4.50 -
P/RPS 0.62 0.69 0.83 0.96 1.01 0.87 1.18 -12.07%
P/EPS 6.38 8.04 26.89 27.78 9.76 16.19 9.23 -7.11%
EY 15.67 12.44 3.72 3.60 10.25 6.18 10.84 7.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 1.00 1.18 1.26 1.09 1.50 -11.80%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Date 21/08/07 22/08/06 16/08/05 25/08/04 28/08/03 22/08/01 27/08/02 -
Price 2.16 2.09 2.31 2.66 2.80 3.30 4.60 -
P/RPS 0.61 0.69 0.85 0.98 1.05 0.99 1.20 -12.65%
P/EPS 6.35 8.00 27.48 28.42 10.16 18.29 9.43 -7.60%
EY 15.74 12.50 3.64 3.52 9.84 5.47 10.60 8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.83 1.02 1.21 1.31 1.23 1.53 -12.15%

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