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

Announcement Date
26-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2001
Quarter
31-May-2001 [#2]
Profit Trend
QoQ- 10.22%
YoY- 4.07%
View:
Show?
TTM Result
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 164,222 157,769 124,910 98,221 87,622 16.99%
PBT 18,650 19,499 17,119 9,757 10,079 16.61%
Tax -7,519 -7,658 -5,917 -3,642 -4,203 15.63%
NP 11,131 11,841 11,202 6,115 5,876 17.30%
-
NP to SH 11,131 11,841 11,202 6,115 5,876 17.30%
-
Tax Rate 40.32% 39.27% 34.56% 37.33% 41.70% -
Total Cost 153,091 145,928 113,708 92,106 81,746 16.96%
-
Net Worth 105,280 89,683 58,195 67,448 60,637 14.77%
Dividend
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 105,280 89,683 58,195 67,448 60,637 14.77%
NOSH 69,263 42,706 31,628 26,450 26,250 27.42%
Ratio Analysis
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 6.78% 7.51% 8.97% 6.23% 6.71% -
ROE 10.57% 13.20% 19.25% 9.07% 9.69% -
Per Share
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 237.10 369.43 394.93 371.34 333.80 -8.19%
EPS 16.07 27.73 35.42 23.12 22.38 -7.94%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 2.10 1.84 2.55 2.31 -9.92%
Adjusted Per Share Value based on latest NOSH - 26,450
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 53.92 51.80 41.01 32.25 28.77 16.99%
EPS 3.65 3.89 3.68 2.01 1.93 17.25%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3457 0.2944 0.1911 0.2214 0.1991 14.77%
Price Multiplier on Financial Quarter End Date
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
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%
P/EPS 11.01 6.78 4.97 6.83 15.90 -8.77%
EY 9.08 14.75 20.12 14.63 6.29 9.60%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.90 0.96 0.62 1.54 -6.83%
Price Multiplier on Announcement Date
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
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%
P/EPS 10.21 8.15 4.88 8.65 14.74 -8.76%
EY 9.80 12.27 20.47 11.56 6.78 9.64%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 0.94 0.78 1.43 -6.77%

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