[AJIYA] YoY 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- -25.87%
YoY- -24.68%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 73,259 48,159 46,852 38,615 42,601 35,050 25,452 19.25%
PBT 8,786 4,065 6,343 3,951 5,390 6,411 2,550 22.88%
Tax -1,864 -837 -2,556 -1,693 -2,392 -1,904 -1,164 8.15%
NP 6,922 3,228 3,787 2,258 2,998 4,507 1,386 30.72%
-
NP to SH 4,884 2,622 3,787 2,258 2,998 4,507 1,386 23.34%
-
Tax Rate 21.22% 20.59% 40.30% 42.85% 44.38% 29.70% 45.65% -
Total Cost 66,337 44,931 43,065 36,357 39,603 30,543 24,066 18.40%
-
Net Worth 133,703 140,439 114,925 105,280 89,683 58,195 67,448 12.07%
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 133,703 140,439 114,925 105,280 89,683 58,195 67,448 12.07%
NOSH 69,276 69,182 69,232 69,263 42,706 31,628 26,450 17.39%
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 9.45% 6.70% 8.08% 5.85% 7.04% 12.86% 5.45% -
ROE 3.65% 1.87% 3.30% 2.14% 3.34% 7.74% 2.05% -
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 105.75 69.61 67.67 55.75 99.75 110.82 96.23 1.58%
EPS 7.05 3.79 5.47 3.26 7.02 14.25 5.24 5.06%
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 24.05 15.81 15.38 12.68 13.99 11.51 8.36 19.24%
EPS 1.60 0.86 1.24 0.74 0.98 1.48 0.46 23.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.439 0.4611 0.3773 0.3457 0.2944 0.1911 0.2214 12.07%
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 1.14 1.44 1.67 3.17 1.88 1.59 1.64 -5.87%
P/EPS 17.16 26.39 20.66 54.29 26.78 12.35 30.15 -8.96%
EY 5.83 3.79 4.84 1.84 3.73 8.10 3.32 9.83%
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 1.48 1.47 1.79 2.94 2.27 1.56 2.08 -5.51%
P/EPS 22.13 26.91 22.12 50.31 32.19 12.14 38.17 -8.68%
EY 4.52 3.72 4.52 1.99 3.11 8.24 2.62 9.51%
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