[AJIYA] YoY Annualized Quarter Result on 28-Feb-2003 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
28-Feb-2003 [#1]
Profit Trend
QoQ- -3.56%
YoY- 25.21%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 170,700 139,832 157,824 150,368 121,476 92,092 83,980 12.54%
PBT 11,960 12,844 21,528 21,720 17,908 11,808 11,460 0.71%
Tax -1,564 -3,916 -9,344 -10,040 -8,580 -5,136 -4,232 -15.28%
NP 10,396 8,928 12,184 11,680 9,328 6,672 7,228 6.24%
-
NP to SH 4,368 8,928 12,184 11,680 9,328 6,672 7,228 -8.04%
-
Tax Rate 13.08% 30.49% 43.40% 46.22% 47.91% 43.50% 36.93% -
Total Cost 160,304 130,904 145,640 138,688 112,148 85,420 76,752 13.05%
-
Net Worth 140,914 113,679 102,456 86,787 74,369 66,085 58,856 15.65%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 140,914 113,679 102,456 86,787 74,369 66,085 58,856 15.65%
NOSH 69,416 69,316 69,227 42,752 26,560 26,434 25,814 17.91%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 6.09% 6.38% 7.72% 7.77% 7.68% 7.24% 8.61% -
ROE 3.10% 7.85% 11.89% 13.46% 12.54% 10.10% 12.28% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 245.91 201.73 227.98 351.72 457.36 348.38 325.32 -4.55%
EPS 10.96 12.88 17.60 27.32 35.12 25.24 28.00 -14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.64 1.48 2.03 2.80 2.50 2.28 -1.91%
Adjusted Per Share Value based on latest NOSH - 42,752
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 56.04 45.91 51.82 49.37 39.88 30.24 27.57 12.54%
EPS 1.43 2.93 4.00 3.83 3.06 2.19 2.37 -8.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4626 0.3732 0.3364 0.2849 0.2442 0.217 0.1932 15.65%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 1.02 1.45 1.89 1.87 2.65 2.00 3.66 -
P/RPS 0.41 0.72 0.83 0.53 0.58 0.57 1.13 -15.54%
P/EPS 16.21 11.26 10.74 6.84 7.55 7.92 13.07 3.65%
EY 6.17 8.88 9.31 14.61 13.25 12.62 7.65 -3.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.88 1.28 0.92 0.95 0.80 1.61 -17.70%
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 02/05/06 25/04/05 23/04/04 25/04/03 29/04/02 20/04/01 21/04/00 -
Price 1.12 1.30 1.83 1.83 1.88 1.93 3.36 -
P/RPS 0.46 0.64 0.80 0.52 0.41 0.55 1.03 -12.56%
P/EPS 17.80 10.09 10.40 6.70 5.35 7.65 12.00 6.78%
EY 5.62 9.91 9.62 14.93 18.68 13.08 8.33 -6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 1.24 0.90 0.67 0.77 1.47 -15.10%

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