[AJIYA] YoY Cumulative Quarter Result on 31-Aug-2004 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-Aug-2004 [#3]
Profit Trend
QoQ- 65.2%
YoY- 1.22%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 203,758 140,695 124,742 118,194 123,126 106,336 75,009 18.11%
PBT 21,758 12,927 12,700 14,101 15,949 17,787 9,078 15.67%
Tax -4,203 -2,372 -4,539 -5,339 -7,293 -6,419 -3,565 2.78%
NP 17,555 10,555 8,161 8,762 8,656 11,368 5,513 21.28%
-
NP to SH 12,457 8,262 8,161 8,762 8,656 11,368 5,513 14.54%
-
Tax Rate 19.32% 18.35% 35.74% 37.86% 45.73% 36.09% 39.27% -
Total Cost 186,203 130,140 116,581 109,432 114,470 94,968 69,496 17.84%
-
Net Worth 138,488 12,524,472 116,801 108,659 92,066 68,575 69,838 12.08%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 138,488 12,524,472 116,801 108,659 92,066 68,575 69,838 12.08%
NOSH 69,244 69,195 69,228 69,210 43,021 35,348 26,453 17.38%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 8.62% 7.50% 6.54% 7.41% 7.03% 10.69% 7.35% -
ROE 9.00% 0.07% 6.99% 8.06% 9.40% 16.58% 7.89% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 294.26 203.33 180.19 170.78 286.19 300.82 283.55 0.61%
EPS 17.99 11.94 11.79 12.66 20.12 32.16 20.84 -2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 181.00 1.6872 1.57 2.14 1.94 2.64 -4.51%
Adjusted Per Share Value based on latest NOSH - 69,298
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 66.90 46.19 40.95 38.80 40.42 34.91 24.63 18.11%
EPS 4.09 2.71 2.68 2.88 2.84 3.73 1.81 14.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4547 41.1199 0.3835 0.3567 0.3023 0.2251 0.2293 12.08%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.44 1.03 1.15 1.42 2.30 2.06 2.42 -
P/RPS 0.49 0.51 0.64 0.83 0.80 0.68 0.85 -8.76%
P/EPS 8.00 8.63 9.76 11.22 11.43 6.41 11.61 -6.01%
EY 12.49 11.59 10.25 8.92 8.75 15.61 8.61 6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.01 0.68 0.90 1.07 1.06 0.92 -4.00%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 18/10/07 11/10/06 26/10/05 27/10/04 31/10/03 28/10/02 17/10/01 -
Price 1.63 1.02 1.11 1.36 1.94 2.00 2.20 -
P/RPS 0.55 0.50 0.62 0.80 0.68 0.66 0.78 -5.65%
P/EPS 9.06 8.54 9.42 10.74 9.64 6.22 10.56 -2.51%
EY 11.04 11.71 10.62 9.31 10.37 16.08 9.47 2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.01 0.66 0.87 0.91 1.03 0.83 -0.20%

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