[AJIYA] YoY Annualized Quarter Result on 31-May-2003 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-May-2003 [#2]
Profit Trend
QoQ- 1.34%
YoY- -13.47%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 181,668 163,620 156,142 160,386 130,838 96,950 89,500 12.51%
PBT 14,110 19,108 18,666 21,640 21,776 11,006 10,686 4.73%
Tax -2,456 -7,070 -8,058 -9,804 -8,098 -4,898 -5,434 -12.39%
NP 11,654 12,038 10,608 11,836 13,678 6,108 5,252 14.19%
-
NP to SH 9,048 12,038 10,608 11,836 13,678 6,108 5,252 9.48%
-
Tax Rate 17.41% 37.00% 43.17% 45.30% 37.19% 44.50% 50.85% -
Total Cost 170,014 151,582 145,534 148,550 117,160 90,842 84,248 12.40%
-
Net Worth 140,423 114,977 105,249 89,666 58,177 67,425 60,721 14.98%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 140,423 114,977 105,249 89,666 58,177 67,425 60,721 14.98%
NOSH 69,174 69,263 69,242 42,698 31,618 26,441 26,286 17.49%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 6.41% 7.36% 6.79% 7.38% 10.45% 6.30% 5.87% -
ROE 6.44% 10.47% 10.08% 13.20% 23.51% 9.06% 8.65% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 262.62 236.23 225.50 375.63 413.81 366.66 340.48 -4.23%
EPS 13.08 17.38 15.32 27.72 43.26 23.10 19.98 -6.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.66 1.52 2.10 1.84 2.55 2.31 -2.12%
Adjusted Per Share Value based on latest NOSH - 42,706
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 59.64 53.72 51.26 52.66 42.96 31.83 29.38 12.51%
EPS 2.97 3.95 3.48 3.89 4.49 2.01 1.72 9.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.461 0.3775 0.3455 0.2944 0.191 0.2214 0.1994 14.98%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 1.00 1.13 1.77 1.88 1.76 1.58 3.56 -
P/RPS 0.38 0.48 0.78 0.50 0.43 0.43 1.05 -15.57%
P/EPS 7.65 6.50 11.55 6.78 4.07 6.84 17.82 -13.13%
EY 13.08 15.38 8.66 14.74 24.58 14.62 5.61 15.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.68 1.16 0.90 0.96 0.62 1.54 -17.36%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 19/07/06 27/07/05 28/07/04 18/07/03 30/07/02 26/07/01 26/07/00 -
Price 1.02 1.21 1.64 2.26 1.73 2.00 3.30 -
P/RPS 0.39 0.51 0.73 0.60 0.42 0.55 0.97 -14.08%
P/EPS 7.80 6.96 10.70 8.15 4.00 8.66 16.52 -11.75%
EY 12.82 14.36 9.34 12.27 25.01 11.55 6.05 13.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.73 1.08 1.08 0.94 0.78 1.43 -16.05%

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