[AJIYA] YoY Cumulative 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- 35.59%
YoY- -6.86%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 236,111 203,758 140,695 124,742 118,194 123,126 106,336 14.20%
PBT 29,630 21,758 12,927 12,700 14,101 15,949 17,787 8.86%
Tax -5,681 -4,203 -2,372 -4,539 -5,339 -7,293 -6,419 -2.01%
NP 23,949 17,555 10,555 8,161 8,762 8,656 11,368 13.20%
-
NP to SH 17,809 12,457 8,262 8,161 8,762 8,656 11,368 7.76%
-
Tax Rate 19.17% 19.32% 18.35% 35.74% 37.86% 45.73% 36.09% -
Total Cost 212,162 186,203 130,140 116,581 109,432 114,470 94,968 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 11.28% 9.00% 0.07% 6.99% 8.06% 9.40% 16.58% -
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 340.99 294.26 203.33 180.19 170.78 286.19 300.82 2.10%
EPS 25.72 17.99 11.94 11.79 12.66 20.12 32.16 -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 77.52 66.90 46.19 40.95 38.80 40.42 34.91 14.20%
EPS 5.85 4.09 2.71 2.68 2.88 2.84 3.73 7.78%
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 0.38 0.49 0.51 0.64 0.83 0.80 0.68 -9.23%
P/EPS 4.98 8.00 8.63 9.76 11.22 11.43 6.41 -4.11%
EY 20.09 12.49 11.59 10.25 8.92 8.75 15.61 4.29%
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 0.30 0.55 0.50 0.62 0.80 0.68 0.66 -12.30%
P/EPS 3.93 9.06 8.54 9.42 10.74 9.64 6.22 -7.36%
EY 25.47 11.04 11.71 10.62 9.31 10.37 16.08 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