[AJIYA] YoY TTM Result on 31-May-2001 [#2]

	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
TTM Result
Revenue	164,222	157,769	124,910	98,221	87,622	16.99%
YoY %	4.09%	26.31%	27.17%	12.10%	-	-
Horiz. %	187.42%	180.06%	142.56%	112.10%	100.00%	-
PBT	18,650	19,499	17,119	9,757	10,079	16.61%
YoY %	-4.35%	13.90%	75.45%	-3.19%	-	-
Horiz. %	185.04%	193.46%	169.85%	96.81%	100.00%	-
Tax	-7,519	-7,658	-5,917	-3,642	-4,203	15.63%
YoY %	1.82%	-29.42%	-62.47%	13.35%	-	-
Horiz. %	178.90%	182.20%	140.78%	86.65%	100.00%	-
NP	11,131	11,841	11,202	6,115	5,876	17.30%
YoY %	-6.00%	5.70%	83.19%	4.07%	-	-
Horiz. %	189.43%	201.51%	190.64%	104.07%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	11,131	11,841	11,202	6,115	5,876	17.30%
YoY %	-6.00%	5.70%	83.19%	4.07%	-	-
Horiz. %	189.43%	201.51%	190.64%	104.07%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	40.32%	39.27%	34.56%	37.33%	41.70%	-
YoY %	2.67%	13.63%	-7.42%	-10.48%	-	-
Horiz. %	96.69%	94.17%	82.88%	89.52%	100.00%	-
Total Cost	153,091	145,928	113,708	92,106	81,746	16.96%
YoY %	4.91%	28.34%	23.45%	12.67%	-	-
Horiz. %	187.28%	178.51%	139.10%	112.67%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	105,280	89,683	58,195	67,448	60,637	14.77%
YoY %	17.39%	54.11%	-13.72%	11.23%	-	-
Horiz. %	173.62%	147.90%	95.97%	111.23%	100.00%	-

	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
Equity
Net Worth	105,280	89,683	58,195	67,448	60,637	14.77%
YoY %	17.39%	54.11%	-13.72%	11.23%	-	-
Horiz. %	173.62%	147.90%	95.97%	111.23%	100.00%	-
NOSH	69,263	42,706	31,628	26,450	26,250	27.42%
YoY %	62.19%	35.03%	19.58%	0.76%	-	-
Horiz. %	263.86%	162.69%	120.49%	100.76%	100.00%	-

	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
Ratio Analysis
NP Margin	6.78%	7.51%	8.97%	6.23%	6.71%	-
YoY %	-9.72%	-16.28%	43.98%	-7.15%	-	-
Horiz. %	101.04%	111.92%	133.68%	92.85%	100.00%	-
ROE	10.57%	13.20%	19.25%	9.07%	9.69%	-
YoY %	-19.92%	-31.43%	112.24%	-6.40%	-	-
Horiz. %	109.08%	136.22%	198.66%	93.60%	100.00%	-

	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
Per Share
RPS	237.10	369.43	394.93	371.34	333.80	-8.19%
YoY %	-35.82%	-6.46%	6.35%	11.25%	-	-
Horiz. %	71.03%	110.67%	118.31%	111.25%	100.00%	-
EPS	16.07	27.73	35.42	23.12	22.38	-7.94%
YoY %	-42.05%	-21.71%	53.20%	3.31%	-	-
Horiz. %	71.81%	123.91%	158.27%	103.31%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.52	2.10	1.84	2.55	2.31	-9.92%
YoY %	-27.62%	14.13%	-27.84%	10.39%	-	-
Horiz. %	65.80%	90.91%	79.65%	110.39%	100.00%	-

	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
Adjusted Per Share Value based on latest NOSH - 26,450
RPS	53.92	51.80	41.01	32.25	28.77	16.99%
YoY %	4.09%	26.31%	27.16%	12.10%	-	-
Horiz. %	187.42%	180.05%	142.54%	112.10%	100.00%	-
EPS	3.65	3.89	3.68	2.01	1.93	17.25%
YoY %	-6.17%	5.71%	83.08%	4.15%	-	-
Horiz. %	189.12%	201.55%	190.67%	104.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.3457	0.2944	0.1911	0.2214	0.1991	14.77%
YoY %	17.43%	54.06%	-13.69%	11.20%	-	-
Horiz. %	173.63%	147.87%	95.98%	111.20%	100.00%	-

	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/04	30/05/03	31/05/02	31/05/01	31/05/00	-
Price	1.77	1.88	1.76	1.58	3.56	-
P/RPS	0.75	0.51	0.45	0.43	1.07	-8.49%
YoY %	47.06%	13.33%	4.65%	-59.81%	-	-
Horiz. %	70.09%	47.66%	42.06%	40.19%	100.00%	-
P/EPS	11.01	6.78	4.97	6.83	15.90	-8.77%
YoY %	62.39%	36.42%	-27.23%	-57.04%	-	-
Horiz. %	69.25%	42.64%	31.26%	42.96%	100.00%	-
EY	9.08	14.75	20.12	14.63	6.29	9.60%
YoY %	-38.44%	-26.69%	37.53%	132.59%	-	-
Horiz. %	144.36%	234.50%	319.87%	232.59%	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	1.16	0.90	0.96	0.62	1.54	-6.83%
YoY %	28.89%	-6.25%	54.84%	-59.74%	-	-
Horiz. %	75.32%	58.44%	62.34%	40.26%	100.00%	-

	31/05/04	31/05/03	31/05/02	31/05/01	31/05/00	CAGR
Price Multiplier on Announcement Date
Date	28/07/04	18/07/03	30/07/02	26/07/01	26/07/00	-
Price	1.64	2.26	1.73	2.00	3.30	-
P/RPS	0.69	0.61	0.44	0.54	0.99	-8.62%
YoY %	13.11%	38.64%	-18.52%	-45.45%	-	-
Horiz. %	69.70%	61.62%	44.44%	54.55%	100.00%	-
P/EPS	10.21	8.15	4.88	8.65	14.74	-8.76%
YoY %	25.28%	67.01%	-43.58%	-41.32%	-	-
Horiz. %	69.27%	55.29%	33.11%	58.68%	100.00%	-
EY	9.80	12.27	20.47	11.56	6.78	9.64%
YoY %	-20.13%	-40.06%	77.08%	70.50%	-	-
Horiz. %	144.54%	180.97%	301.92%	170.50%	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	1.08	1.08	0.94	0.78	1.43	-6.77%
YoY %	0.00%	14.89%	20.51%	-45.45%	-	-
Horiz. %	75.52%	75.52%	65.73%	54.55%	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