[AJIYA] YoY Quarter Result on 30-Nov-2004 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
25-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
30-Nov-2004 [#4]
Profit Trend
QoQ- -22.01%
YoY- -12.69%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 70,732 55,148 47,472 38,114 43,217 36,659 32,957 13.56%
PBT 7,668 6,001 6,000 5,895 4,220 1,774 2,656 19.31%
Tax -837 -1,204 -2,361 -3,198 -1,131 -380 -752 1.79%
NP 6,831 4,797 3,639 2,697 3,089 1,394 1,904 23.71%
-
NP to SH 4,693 3,743 3,639 2,697 3,089 1,394 1,904 16.21%
-
Tax Rate 10.92% 20.06% 39.35% 54.25% 26.80% 21.42% 28.31% -
Total Cost 63,901 50,351 43,833 35,417 40,128 35,265 31,053 12.77%
-
Net Worth 141,205 107,975 120,377 69,266 97,406 83,981 71,864 11.90%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div 4,153 4,152 - - - - - -
Div Payout % 88.50% 110.95% - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 141,205 107,975 120,377 69,266 97,406 83,981 71,864 11.90%
NOSH 69,218 69,214 69,182 69,266 66,717 42,629 26,518 17.33%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 9.66% 8.70% 7.67% 7.08% 7.15% 3.80% 5.78% -
ROE 3.32% 3.47% 3.02% 3.89% 3.17% 1.66% 2.65% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 102.19 79.68 68.62 55.03 64.78 85.99 124.28 -3.20%
EPS 6.78 5.41 5.26 3.90 4.63 3.27 7.18 -0.95%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.56 1.74 1.00 1.46 1.97 2.71 -4.62%
Adjusted Per Share Value based on latest NOSH - 69,266
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 23.22 18.11 15.59 12.51 14.19 12.04 10.82 13.56%
EPS 1.54 1.23 1.19 0.89 1.01 0.46 0.63 16.05%
DPS 1.36 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4636 0.3545 0.3952 0.2274 0.3198 0.2757 0.2359 11.91%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 1.50 1.09 1.05 1.35 1.88 2.10 2.25 -
P/RPS 1.47 1.37 1.53 2.45 2.90 2.44 1.81 -3.40%
P/EPS 22.12 20.16 19.96 34.67 40.60 64.22 31.34 -5.63%
EY 4.52 4.96 5.01 2.88 2.46 1.56 3.19 5.97%
DY 4.00 5.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.60 1.35 1.29 1.07 0.83 -1.89%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 24/01/08 12/02/07 18/01/06 25/01/05 15/01/04 29/01/03 18/01/02 -
Price 1.35 1.11 1.04 1.45 1.99 2.04 2.58 -
P/RPS 1.32 1.39 1.52 2.64 3.07 2.37 2.08 -7.29%
P/EPS 19.91 20.53 19.77 37.24 42.98 62.39 35.93 -9.36%
EY 5.02 4.87 5.06 2.69 2.33 1.60 2.78 10.34%
DY 4.44 5.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.60 1.45 1.36 1.04 0.95 -5.88%

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