[AJIYA] YoY Annualized Quarter Result on 28-Feb-2005 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
25-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
28-Feb-2005 [#1]
Profit Trend
QoQ- -22.08%
YoY- -26.72%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 273,916 229,584 170,700 139,832 157,824 150,368 121,476 14.49%
PBT 30,804 21,460 11,960 12,844 21,528 21,720 17,908 9.45%
Tax -6,952 -3,064 -1,564 -3,916 -9,344 -10,040 -8,580 -3.44%
NP 23,852 18,396 10,396 8,928 12,184 11,680 9,328 16.92%
-
NP to SH 17,228 12,388 4,368 8,928 12,184 11,680 9,328 10.75%
-
Tax Rate 22.57% 14.28% 13.08% 30.49% 43.40% 46.22% 47.91% -
Total Cost 250,064 211,188 160,304 130,904 145,640 138,688 112,148 14.28%
-
Net Worth 147,490 132,332 140,914 113,679 102,456 86,787 74,369 12.07%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 147,490 132,332 140,914 113,679 102,456 86,787 74,369 12.07%
NOSH 69,244 69,284 69,416 69,316 69,227 42,752 26,560 17.29%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 8.71% 8.01% 6.09% 6.38% 7.72% 7.77% 7.68% -
ROE 11.68% 9.36% 3.10% 7.85% 11.89% 13.46% 12.54% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 395.58 331.37 245.91 201.73 227.98 351.72 457.36 -2.38%
EPS 24.88 17.88 10.96 12.88 17.60 27.32 35.12 -5.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 1.91 2.03 1.64 1.48 2.03 2.80 -4.45%
Adjusted Per Share Value based on latest NOSH - 69,316
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 89.93 75.38 56.04 45.91 51.82 49.37 39.88 14.49%
EPS 5.66 4.07 1.43 2.93 4.00 3.83 3.06 10.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4842 0.4345 0.4626 0.3732 0.3364 0.2849 0.2442 12.07%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 1.35 1.12 1.02 1.45 1.89 1.87 2.65 -
P/RPS 0.34 0.34 0.41 0.72 0.83 0.53 0.58 -8.50%
P/EPS 5.43 6.26 16.21 11.26 10.74 6.84 7.55 -5.34%
EY 18.43 15.96 6.17 8.88 9.31 14.61 13.25 5.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.50 0.88 1.28 0.92 0.95 -6.61%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 12/05/08 27/04/07 02/05/06 25/04/05 23/04/04 25/04/03 29/04/02 -
Price 1.45 1.28 1.12 1.30 1.83 1.83 1.88 -
P/RPS 0.37 0.39 0.46 0.64 0.80 0.52 0.41 -1.69%
P/EPS 5.83 7.16 17.80 10.09 10.40 6.70 5.35 1.44%
EY 17.16 13.97 5.62 9.91 9.62 14.93 18.68 -1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.55 0.79 1.24 0.90 0.67 0.24%

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