[AJIYA] YoY Annualized Quarter Result on 31-Aug-2005 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
31-Aug-2005 [#3]
Profit Trend
QoQ- -9.61%
YoY- -6.86%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 314,814 271,677 187,593 166,322 157,592 164,168 141,781 14.20%
PBT 39,506 29,010 17,236 16,933 18,801 21,265 23,716 8.86%
Tax -7,574 -5,604 -3,162 -6,052 -7,118 -9,724 -8,558 -2.01%
NP 31,932 23,406 14,073 10,881 11,682 11,541 15,157 13.21%
-
NP to SH 23,745 16,609 11,016 10,881 11,682 11,541 15,157 7.76%
-
Tax Rate 19.17% 19.32% 18.35% 35.74% 37.86% 45.73% 36.09% -
Total Cost 282,882 248,270 173,520 155,441 145,909 152,626 126,624 14.32%
-
Net Worth 157,871 138,488 12,524,472 116,801 108,659 92,066 68,575 14.89%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 157,871 138,488 12,524,472 116,801 108,659 92,066 68,575 14.89%
NOSH 69,241 69,244 69,195 69,228 69,210 43,021 35,348 11.84%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 10.14% 8.62% 7.50% 6.54% 7.41% 7.03% 10.69% -
ROE 15.04% 11.99% 0.09% 9.32% 10.75% 12.54% 22.10% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 454.66 392.35 271.10 240.25 227.70 381.59 401.10 2.10%
EPS 34.29 23.99 15.92 15.72 16.88 26.83 42.88 -3.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.00 181.00 1.6872 1.57 2.14 1.94 2.72%
Adjusted Per Share Value based on latest NOSH - 69,129
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 103.36 89.20 61.59 54.61 51.74 53.90 46.55 14.20%
EPS 7.80 5.45 3.62 3.57 3.84 3.79 4.98 7.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5183 0.4547 41.1199 0.3835 0.3567 0.3023 0.2251 14.89%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 1.28 1.44 1.03 1.15 1.42 2.30 2.06 -
P/RPS 0.28 0.37 0.38 0.48 0.62 0.60 0.51 -9.50%
P/EPS 3.73 6.00 6.47 7.32 8.41 8.57 4.80 -4.11%
EY 26.79 16.66 15.46 13.67 11.89 11.66 20.82 4.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 0.01 0.68 0.90 1.07 1.06 -10.08%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 23/10/08 18/10/07 11/10/06 26/10/05 27/10/04 31/10/03 28/10/02 -
Price 1.01 1.63 1.02 1.11 1.36 1.94 2.00 -
P/RPS 0.22 0.42 0.38 0.46 0.60 0.51 0.50 -12.77%
P/EPS 2.95 6.80 6.41 7.06 8.06 7.23 4.66 -7.33%
EY 33.95 14.72 15.61 14.16 12.41 13.83 21.44 7.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.82 0.01 0.66 0.87 0.91 1.03 -13.20%

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