[AJIYA] YoY TTM Result on 31-Aug-2001 [#3]

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
TTM Result
Revenue	161,411	159,786	139,293	100,367	91,387	15.27%
YoY %	1.02%	14.71%	38.78%	9.83%	-	-
Horiz. %	176.62%	174.85%	152.42%	109.83%	100.00%	-
PBT	18,321	17,691	20,449	9,376	12,257	10.56%
YoY %	3.56%	-13.49%	118.10%	-23.50%	-	-
Horiz. %	149.47%	144.33%	166.84%	76.50%	100.00%	-
Tax	-6,470	-7,641	-7,177	-3,202	-5,301	5.10%
YoY %	15.33%	-6.47%	-124.14%	39.60%	-	-
Horiz. %	122.05%	144.14%	135.39%	60.40%	100.00%	-
NP	11,851	10,050	13,272	6,174	6,956	14.23%
YoY %	17.92%	-24.28%	114.97%	-11.24%	-	-
Horiz. %	170.37%	144.48%	190.80%	88.76%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	11,851	10,050	13,272	6,174	6,956	14.23%
YoY %	17.92%	-24.28%	114.97%	-11.24%	-	-
Horiz. %	170.37%	144.48%	190.80%	88.76%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	35.31%	43.19%	35.10%	34.15%	43.25%	-
YoY %	-18.24%	23.05%	2.78%	-21.04%	-	-
Horiz. %	81.64%	99.86%	81.16%	78.96%	100.00%	-
Total Cost	149,560	149,736	126,021	94,193	84,431	15.35%
YoY %	-0.12%	18.82%	33.79%	11.56%	-	-
Horiz. %	177.14%	177.35%	149.26%	111.56%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	108,798	92,127	68,589	69,803	63,296	14.49%
YoY %	18.10%	34.32%	-1.74%	10.28%	-	-
Horiz. %	171.89%	145.55%	108.36%	110.28%	100.00%	-

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Equity
Net Worth	108,798	92,127	68,589	69,803	63,296	14.49%
YoY %	18.10%	34.32%	-1.74%	10.28%	-	-
Horiz. %	171.89%	145.55%	108.36%	110.28%	100.00%	-
NOSH	69,298	43,050	35,355	26,440	26,373	27.29%
YoY %	60.97%	21.76%	33.72%	0.25%	-	-
Horiz. %	262.76%	163.24%	134.06%	100.25%	100.00%	-

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Ratio Analysis
NP Margin	7.34%	6.29%	9.53%	6.15%	7.61%	-
YoY %	16.69%	-34.00%	54.96%	-19.19%	-	-
Horiz. %	96.45%	82.65%	125.23%	80.81%	100.00%	-
ROE	10.89%	10.91%	19.35%	8.84%	10.99%	-
YoY %	-0.18%	-43.62%	118.89%	-19.56%	-	-
Horiz. %	99.09%	99.27%	176.07%	80.44%	100.00%	-

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Per Share
RPS	232.92	371.16	393.98	379.59	346.51	-9.44%
YoY %	-37.25%	-5.79%	3.79%	9.55%	-	-
Horiz. %	67.22%	107.11%	113.70%	109.55%	100.00%	-
EPS	17.10	23.34	37.54	23.35	26.37	-10.25%
YoY %	-26.74%	-37.83%	60.77%	-11.45%	-	-
Horiz. %	64.85%	88.51%	142.36%	88.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.57	2.14	1.94	2.64	2.40	-10.05%
YoY %	-26.64%	10.31%	-26.52%	10.00%	-	-
Horiz. %	65.42%	89.17%	80.83%	110.00%	100.00%	-

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Adjusted Per Share Value based on latest NOSH - 26,440
RPS	52.99	52.46	45.73	32.95	30.00	15.27%
YoY %	1.01%	14.72%	38.79%	9.83%	-	-
Horiz. %	176.63%	174.87%	152.43%	109.83%	100.00%	-
EPS	3.89	3.30	4.36	2.03	2.28	14.27%
YoY %	17.88%	-24.31%	114.78%	-10.96%	-	-
Horiz. %	170.61%	144.74%	191.23%	89.04%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.3572	0.3025	0.2252	0.2292	0.2078	14.49%
YoY %	18.08%	34.33%	-1.75%	10.30%	-	-
Horiz. %	171.90%	145.57%	108.37%	110.30%	100.00%	-

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/04	29/08/03	30/08/02	30/08/01	30/08/00	-
Price	1.42	2.30	2.06	2.42	3.00	-
P/RPS	0.61	0.62	0.52	0.64	0.87	-8.48%
YoY %	-1.61%	19.23%	-18.75%	-26.44%	-	-
Horiz. %	70.11%	71.26%	59.77%	73.56%	100.00%	-
P/EPS	8.30	9.85	5.49	10.36	11.37	-7.56%
YoY %	-15.74%	79.42%	-47.01%	-8.88%	-	-
Horiz. %	73.00%	86.63%	48.28%	91.12%	100.00%	-
EY	12.04	10.15	18.22	9.65	8.79	8.17%
YoY %	18.62%	-44.29%	88.81%	9.78%	-	-
Horiz. %	136.97%	115.47%	207.28%	109.78%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.90	1.07	1.06	0.92	1.25	-7.87%
YoY %	-15.89%	0.94%	15.22%	-26.40%	-	-
Horiz. %	72.00%	85.60%	84.80%	73.60%	100.00%	-

	31/08/04	31/08/03	31/08/02	31/08/01	31/08/00	CAGR
Price Multiplier on Announcement Date
Date	27/10/04	31/10/03	28/10/02	17/10/01	11/10/00	-
Price	1.36	1.94	2.00	2.20	2.20	-
P/RPS	0.58	0.52	0.51	0.58	0.63	-2.04%
YoY %	11.54%	1.96%	-12.07%	-7.94%	-	-
Horiz. %	92.06%	82.54%	80.95%	92.06%	100.00%	-
P/EPS	7.95	8.31	5.33	9.42	8.34	-1.18%
YoY %	-4.33%	55.91%	-43.42%	12.95%	-	-
Horiz. %	95.32%	99.64%	63.91%	112.95%	100.00%	-
EY	12.57	12.03	18.77	10.61	11.99	1.18%
YoY %	4.49%	-35.91%	76.91%	-11.51%	-	-
Horiz. %	104.84%	100.33%	156.55%	88.49%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.87	0.91	1.03	0.83	0.92	-1.38%
YoY %	-4.40%	-11.65%	24.10%	-9.78%	-	-
Horiz. %	94.57%	98.91%	111.96%	90.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos