[AJIYA] YoY Cumulative Quarter Result on 31-Aug-2003 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-Aug-2003 [#3]
Profit Trend
QoQ- 46.27%
YoY- -23.86%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 140,695 124,742 118,194 123,126 106,336 75,009 69,138 12.56%
PBT 12,927 12,700 14,101 15,949 17,787 9,078 9,298 5.64%
Tax -2,372 -4,539 -5,339 -7,293 -6,419 -3,565 -4,273 -9.33%
NP 10,555 8,161 8,762 8,656 11,368 5,513 5,025 13.16%
-
NP to SH 8,262 8,161 8,762 8,656 11,368 5,513 5,025 8.63%
-
Tax Rate 18.35% 35.74% 37.86% 45.73% 36.09% 39.27% 45.96% -
Total Cost 130,140 116,581 109,432 114,470 94,968 69,496 64,113 12.51%
-
Net Worth 12,524,472 116,801 108,659 92,066 68,575 69,838 63,273 141.31%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 12,524,472 116,801 108,659 92,066 68,575 69,838 63,273 141.31%
NOSH 69,195 69,228 69,210 43,021 35,348 26,453 26,364 17.43%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 7.50% 6.54% 7.41% 7.03% 10.69% 7.35% 7.27% -
ROE 0.07% 6.99% 8.06% 9.40% 16.58% 7.89% 7.94% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 203.33 180.19 170.78 286.19 300.82 283.55 262.24 -4.14%
EPS 11.94 11.79 12.66 20.12 32.16 20.84 19.06 -7.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 181.00 1.6872 1.57 2.14 1.94 2.64 2.40 105.47%
Adjusted Per Share Value based on latest NOSH - 43,050
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 46.19 40.95 38.80 40.42 34.91 24.63 22.70 12.56%
EPS 2.71 2.68 2.88 2.84 3.73 1.81 1.65 8.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 41.1199 0.3835 0.3567 0.3023 0.2251 0.2293 0.2077 141.32%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 1.03 1.15 1.42 2.30 2.06 2.42 3.00 -
P/RPS 0.51 0.64 0.83 0.80 0.68 0.85 1.14 -12.54%
P/EPS 8.63 9.76 11.22 11.43 6.41 11.61 15.74 -9.52%
EY 11.59 10.25 8.92 8.75 15.61 8.61 6.35 10.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.68 0.90 1.07 1.06 0.92 1.25 -55.26%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 11/10/06 26/10/05 27/10/04 31/10/03 28/10/02 17/10/01 11/10/00 -
Price 1.02 1.11 1.36 1.94 2.00 2.20 2.20 -
P/RPS 0.50 0.62 0.80 0.68 0.66 0.78 0.84 -8.27%
P/EPS 8.54 9.42 10.74 9.64 6.22 10.56 11.54 -4.89%
EY 11.71 10.62 9.31 10.37 16.08 9.47 8.66 5.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.66 0.87 0.91 1.03 0.83 0.92 -52.91%

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