[AJIYA] YoY Annualized Quarter Result on 30-Nov-2002 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
30-Nov-2002 [#4]
Profit Trend
QoQ- -20.1%
YoY- 63.27%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 172,214 156,308 166,343 142,984 107,805 94,002 73,283 -0.90%
PBT 18,700 19,995 20,169 18,893 11,734 9,728 9,173 -0.75%
Tax -6,900 -8,537 -8,424 -6,782 -4,316 -3,934 -2,168 -1.22%
NP 11,800 11,458 11,745 12,111 7,418 5,794 7,005 -0.55%
-
NP to SH 11,800 11,458 11,745 12,111 7,418 5,794 7,005 -0.55%
-
Tax Rate 36.90% 42.70% 41.77% 35.90% 36.78% 40.44% 23.63% -
Total Cost 160,414 144,850 154,598 130,873 100,387 88,208 66,278 -0.93%
-
Net Worth 120,422 111,456 97,374 84,084 71,898 64,379 57,333 -0.78%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 120,422 111,456 97,374 84,084 71,898 64,379 57,333 -0.78%
NOSH 69,208 69,227 66,695 42,682 26,530 26,385 25,825 -1.04%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 6.85% 7.33% 7.06% 8.47% 6.88% 6.16% 9.56% -
ROE 9.80% 10.28% 12.06% 14.40% 10.32% 9.00% 12.22% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 248.83 225.79 249.41 335.00 406.34 356.27 283.76 0.13%
EPS 17.05 16.55 17.61 18.42 27.96 22.00 26.54 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.61 1.46 1.97 2.71 2.44 2.22 0.25%
Adjusted Per Share Value based on latest NOSH - 42,629
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 56.54 51.32 54.61 46.94 35.39 30.86 24.06 -0.90%
EPS 3.87 3.76 3.86 3.98 2.44 1.90 2.30 -0.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3954 0.3659 0.3197 0.2761 0.2361 0.2114 0.1882 -0.78%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 1.05 1.35 1.88 2.10 2.25 2.35 0.00 -
P/RPS 0.42 0.60 0.75 0.63 0.55 0.66 0.00 -100.00%
P/EPS 6.16 8.16 10.68 7.40 8.05 10.70 0.00 -100.00%
EY 16.24 12.26 9.37 13.51 12.43 9.34 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.84 1.29 1.07 0.83 0.96 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 18/01/06 25/01/05 15/01/04 29/01/03 18/01/02 17/01/01 27/01/00 -
Price 1.04 1.45 1.99 2.04 2.58 1.78 3.10 -
P/RPS 0.42 0.64 0.80 0.61 0.63 0.50 1.09 1.01%
P/EPS 6.10 8.76 11.30 7.19 9.23 8.11 11.43 0.66%
EY 16.39 11.41 8.85 13.91 10.84 12.34 8.75 -0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.90 1.36 1.04 0.95 0.73 1.40 0.90%

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