[AJIYA] YoY Annualized Quarter Result on 29-Feb-2004 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
23-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
29-Feb-2004 [#1]
Profit Trend
QoQ- 3.74%
YoY- 4.32%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 229,584 170,700 139,832 157,824 150,368 121,476 92,092 16.43%
PBT 21,460 11,960 12,844 21,528 21,720 17,908 11,808 10.46%
Tax -3,064 -1,564 -3,916 -9,344 -10,040 -8,580 -5,136 -8.24%
NP 18,396 10,396 8,928 12,184 11,680 9,328 6,672 18.40%
-
NP to SH 12,388 4,368 8,928 12,184 11,680 9,328 6,672 10.85%
-
Tax Rate 14.28% 13.08% 30.49% 43.40% 46.22% 47.91% 43.50% -
Total Cost 211,188 160,304 130,904 145,640 138,688 112,148 85,420 16.27%
-
Net Worth 132,332 140,914 113,679 102,456 86,787 74,369 66,085 12.26%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 132,332 140,914 113,679 102,456 86,787 74,369 66,085 12.26%
NOSH 69,284 69,416 69,316 69,227 42,752 26,560 26,434 17.41%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 8.01% 6.09% 6.38% 7.72% 7.77% 7.68% 7.24% -
ROE 9.36% 3.10% 7.85% 11.89% 13.46% 12.54% 10.10% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 331.37 245.91 201.73 227.98 351.72 457.36 348.38 -0.83%
EPS 17.88 10.96 12.88 17.60 27.32 35.12 25.24 -5.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 2.03 1.64 1.48 2.03 2.80 2.50 -4.38%
Adjusted Per Share Value based on latest NOSH - 69,227
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 75.38 56.04 45.91 51.82 49.37 39.88 30.24 16.43%
EPS 4.07 1.43 2.93 4.00 3.83 3.06 2.19 10.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4345 0.4626 0.3732 0.3364 0.2849 0.2442 0.217 12.26%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.12 1.02 1.45 1.89 1.87 2.65 2.00 -
P/RPS 0.34 0.41 0.72 0.83 0.53 0.58 0.57 -8.24%
P/EPS 6.26 16.21 11.26 10.74 6.84 7.55 7.92 -3.84%
EY 15.96 6.17 8.88 9.31 14.61 13.25 12.62 3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.50 0.88 1.28 0.92 0.95 0.80 -4.94%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 02/05/06 25/04/05 23/04/04 25/04/03 29/04/02 20/04/01 -
Price 1.28 1.12 1.30 1.83 1.83 1.88 1.93 -
P/RPS 0.39 0.46 0.64 0.80 0.52 0.41 0.55 -5.56%
P/EPS 7.16 17.80 10.09 10.40 6.70 5.35 7.65 -1.09%
EY 13.97 5.62 9.91 9.62 14.93 18.68 13.08 1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.55 0.79 1.24 0.90 0.67 0.77 -2.29%

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