[AJI] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 173.83%
YoY- -46.42%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 94,633 46,016 170,593 128,472 84,209 41,478 166,869 -31.46%
PBT 9,005 4,354 7,614 4,659 1,711 1,386 12,589 -20.00%
Tax -915 -382 -841 -286 -114 -108 -70 454.03%
NP 8,090 3,972 6,773 4,373 1,597 1,278 12,519 -25.23%
-
NP to SH 8,090 3,972 6,773 4,373 1,597 1,278 12,519 -25.23%
-
Tax Rate 10.16% 8.77% 11.05% 6.14% 6.66% 7.79% 0.56% -
Total Cost 86,543 42,044 163,820 124,099 82,612 40,200 154,350 -31.98%
-
Net Worth 151,953 152,675 148,275 136,269 121,428 137,456 136,195 7.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 5,469 - - - 5,472 -
Div Payout % - - 80.75% - - - 43.71% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 151,953 152,675 148,275 136,269 121,428 137,456 136,195 7.56%
NOSH 60,781 60,826 60,768 60,834 60,714 60,821 60,801 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.55% 8.63% 3.97% 3.40% 1.90% 3.08% 7.50% -
ROE 5.32% 2.60% 4.57% 3.21% 1.32% 0.93% 9.19% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 155.69 75.65 280.73 211.18 138.70 68.20 274.45 -31.44%
EPS 13.31 6.53 11.14 7.19 2.63 2.10 20.59 -25.21%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 9.00 -
NAPS 2.50 2.51 2.44 2.24 2.00 2.26 2.24 7.58%
Adjusted Per Share Value based on latest NOSH - 60,769
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 155.65 75.69 280.59 211.31 138.50 68.22 274.46 -31.46%
EPS 13.31 6.53 11.14 7.19 2.63 2.10 20.59 -25.21%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 9.00 -
NAPS 2.4993 2.5112 2.4388 2.2413 1.9972 2.2608 2.2401 7.56%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.09 2.10 2.29 2.18 2.29 2.26 2.25 -
P/RPS 1.34 2.78 0.82 1.03 1.65 3.31 0.82 38.69%
P/EPS 15.70 32.16 20.55 30.33 87.06 107.56 10.93 27.27%
EY 6.37 3.11 4.87 3.30 1.15 0.93 9.15 -21.43%
DY 0.00 0.00 3.93 0.00 0.00 0.00 4.00 -
P/NAPS 0.84 0.84 0.94 0.97 1.15 1.00 1.00 -10.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 22/08/06 25/05/06 15/02/06 16/11/05 16/08/05 25/05/05 -
Price 2.00 2.09 2.09 2.22 2.15 2.31 2.24 -
P/RPS 1.28 2.76 0.74 1.05 1.55 3.39 0.82 34.52%
P/EPS 15.03 32.01 18.75 30.88 81.74 109.94 10.88 24.01%
EY 6.66 3.12 5.33 3.24 1.22 0.91 9.19 -19.30%
DY 0.00 0.00 4.31 0.00 0.00 0.00 4.02 -
P/NAPS 0.80 0.83 0.86 0.99 1.08 1.02 1.00 -13.81%

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