[AJIYA] YoY Quarter Result on 31-May-2005 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
27-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
31-May-2005 [#2]
Profit Trend
QoQ- 69.67%
YoY- 67.71%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 80,656 73,259 48,159 46,852 38,615 42,601 35,050 14.88%
PBT 10,388 8,786 4,065 6,343 3,951 5,390 6,411 8.36%
Tax -1,846 -1,864 -837 -2,556 -1,693 -2,392 -1,904 -0.51%
NP 8,542 6,922 3,228 3,787 2,258 2,998 4,507 11.23%
-
NP to SH 6,455 4,884 2,622 3,787 2,258 2,998 4,507 6.16%
-
Tax Rate 17.77% 21.22% 20.59% 40.30% 42.85% 44.38% 29.70% -
Total Cost 72,114 66,337 44,931 43,065 36,357 39,603 30,543 15.37%
-
Net Worth 153,756 133,703 140,439 114,925 105,280 89,683 58,195 17.56%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 153,756 133,703 140,439 114,925 105,280 89,683 58,195 17.56%
NOSH 69,259 69,276 69,182 69,232 69,263 42,706 31,628 13.94%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 10.59% 9.45% 6.70% 8.08% 5.85% 7.04% 12.86% -
ROE 4.20% 3.65% 1.87% 3.30% 2.14% 3.34% 7.74% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 116.45 105.75 69.61 67.67 55.75 99.75 110.82 0.82%
EPS 9.32 7.05 3.79 5.47 3.26 7.02 14.25 -6.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.93 2.03 1.66 1.52 2.10 1.84 3.17%
Adjusted Per Share Value based on latest NOSH - 69,232
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 26.48 24.05 15.81 15.38 12.68 13.99 11.51 14.88%
EPS 2.12 1.60 0.86 1.24 0.74 0.98 1.48 6.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5048 0.439 0.4611 0.3773 0.3457 0.2944 0.1911 17.55%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 1.34 1.21 1.00 1.13 1.77 1.88 1.76 -
P/RPS 1.15 1.14 1.44 1.67 3.17 1.88 1.59 -5.25%
P/EPS 14.38 17.16 26.39 20.66 54.29 26.78 12.35 2.56%
EY 6.96 5.83 3.79 4.84 1.84 3.73 8.10 -2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.49 0.68 1.16 0.90 0.96 -7.52%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 10/07/08 24/07/07 19/07/06 27/07/05 28/07/04 18/07/03 30/07/02 -
Price 1.15 1.56 1.02 1.21 1.64 2.26 1.73 -
P/RPS 0.99 1.48 1.47 1.79 2.94 2.27 1.56 -7.29%
P/EPS 12.34 22.13 26.91 22.12 50.31 32.19 12.14 0.27%
EY 8.10 4.52 3.72 4.52 1.99 3.11 8.24 -0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.81 0.50 0.73 1.08 1.08 0.94 -9.38%

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