[AJIYA] YoY Cumulative 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- 74.13%
YoY- -10.38%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 130,655 90,834 81,810 78,071 80,193 65,419 48,475 17.96%
PBT 14,151 7,055 9,554 9,333 10,820 10,888 5,503 17.03%
Tax -2,630 -1,228 -3,535 -4,029 -4,902 -4,049 -2,449 1.19%
NP 11,521 5,827 6,019 5,304 5,918 6,839 3,054 24.75%
-
NP to SH 7,981 4,524 6,019 5,304 5,918 6,839 3,054 17.35%
-
Tax Rate 18.59% 17.41% 37.00% 43.17% 45.30% 37.19% 44.50% -
Total Cost 119,134 85,007 75,791 72,767 74,275 58,580 45,421 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 5.97% 3.22% 5.23% 5.04% 6.60% 11.76% 4.53% -
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 188.75 131.31 118.11 112.75 187.81 206.90 183.33 0.48%
EPS 11.53 6.54 8.69 7.66 13.86 21.63 11.55 -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 42.90 29.82 26.86 25.63 26.33 21.48 15.92 17.95%
EPS 2.62 1.49 1.98 1.74 1.94 2.25 1.00 17.40%
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 0.64 0.76 0.96 1.57 1.00 0.85 0.86 -4.80%
P/EPS 10.49 15.29 13.00 23.11 13.56 8.14 13.68 -4.32%
EY 9.53 6.54 7.69 4.33 7.37 12.29 7.31 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 0.83 0.78 1.02 1.45 1.20 0.84 1.09 -4.43%
P/EPS 13.53 15.60 13.92 21.41 16.31 8.00 17.32 -4.03%
EY 7.39 6.41 7.18 4.67 6.13 12.50 5.78 4.17%
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