[AJIYA] YoY Annualized Quarter Result on 31-May-2004 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-May-2004 [#2]
Profit Trend
QoQ- -12.93%
YoY- -10.38%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 261,310 181,668 163,620 156,142 160,386 130,838 96,950 17.96%
PBT 28,302 14,110 19,108 18,666 21,640 21,776 11,006 17.03%
Tax -5,260 -2,456 -7,070 -8,058 -9,804 -8,098 -4,898 1.19%
NP 23,042 11,654 12,038 10,608 11,836 13,678 6,108 24.75%
-
NP to SH 15,962 9,048 12,038 10,608 11,836 13,678 6,108 17.35%
-
Tax Rate 18.59% 17.41% 37.00% 43.17% 45.30% 37.19% 44.50% -
Total Cost 238,268 170,014 151,582 145,534 148,550 117,160 90,842 17.42%
-
Net Worth 133,593 140,423 114,977 105,249 89,666 58,177 67,425 12.06%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 133,593 140,423 114,977 105,249 89,666 58,177 67,425 12.06%
NOSH 69,219 69,174 69,263 69,242 42,698 31,618 26,441 17.38%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 8.82% 6.41% 7.36% 6.79% 7.38% 10.45% 6.30% -
ROE 11.95% 6.44% 10.47% 10.08% 13.20% 23.51% 9.06% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 377.51 262.62 236.23 225.50 375.63 413.81 366.66 0.48%
EPS 23.06 13.08 17.38 15.32 27.72 43.26 23.10 -0.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 2.03 1.66 1.52 2.10 1.84 2.55 -4.53%
Adjusted Per Share Value based on latest NOSH - 69,263
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 85.79 59.64 53.72 51.26 52.66 42.96 31.83 17.95%
EPS 5.24 2.97 3.95 3.48 3.89 4.49 2.01 17.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4386 0.461 0.3775 0.3455 0.2944 0.191 0.2214 12.06%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 1.21 1.00 1.13 1.77 1.88 1.76 1.58 -
P/RPS 0.32 0.38 0.48 0.78 0.50 0.43 0.43 -4.80%
P/EPS 5.25 7.65 6.50 11.55 6.78 4.07 6.84 -4.31%
EY 19.06 13.08 15.38 8.66 14.74 24.58 14.62 4.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.49 0.68 1.16 0.90 0.96 0.62 0.26%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 24/07/07 19/07/06 27/07/05 28/07/04 18/07/03 30/07/02 26/07/01 -
Price 1.56 1.02 1.21 1.64 2.26 1.73 2.00 -
P/RPS 0.41 0.39 0.51 0.73 0.60 0.42 0.55 -4.77%
P/EPS 6.76 7.80 6.96 10.70 8.15 4.00 8.66 -4.04%
EY 14.78 12.82 14.36 9.34 12.27 25.01 11.55 4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.50 0.73 1.08 1.08 0.94 0.78 0.63%

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