[AJIYA] QoQ Cumulative Quarter Result on 31-Aug-2003 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-Aug-2003 [#3]
Profit Trend
QoQ- 46.27%
YoY- -23.86%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 78,071 39,456 166,343 123,126 80,193 37,592 142,984 -33.17%
PBT 9,333 5,382 20,169 15,949 10,820 5,430 18,893 -37.48%
Tax -4,029 -2,336 -8,424 -7,293 -4,902 -2,510 -6,782 -29.30%
NP 5,304 3,046 11,745 8,656 5,918 2,920 12,111 -42.30%
-
NP to SH 5,304 3,046 11,745 8,656 5,918 2,920 12,111 -42.30%
-
Tax Rate 43.17% 43.40% 41.77% 45.73% 45.30% 46.22% 35.90% -
Total Cost 72,767 36,410 154,598 114,470 74,275 34,672 130,873 -32.35%
-
Net Worth 105,249 102,456 97,374 92,066 89,666 86,787 84,084 16.12%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 105,249 102,456 97,374 92,066 89,666 86,787 84,084 16.12%
NOSH 69,242 69,227 66,695 43,021 42,698 42,752 42,682 38.02%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 6.79% 7.72% 7.06% 7.03% 7.38% 7.77% 8.47% -
ROE 5.04% 2.97% 12.06% 9.40% 6.60% 3.36% 14.40% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 112.75 56.99 249.41 286.19 187.81 87.93 335.00 -51.58%
EPS 7.66 4.40 17.61 20.12 13.86 6.83 18.42 -44.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.48 1.46 2.14 2.10 2.03 1.97 -15.86%
Adjusted Per Share Value based on latest NOSH - 43,050
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 25.63 12.95 54.61 40.42 26.33 12.34 46.94 -33.17%
EPS 1.74 1.00 3.86 2.84 1.94 0.96 3.98 -42.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3455 0.3364 0.3197 0.3023 0.2944 0.2849 0.2761 16.10%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.77 1.89 1.88 2.30 1.88 1.87 2.10 -
P/RPS 1.57 3.32 0.75 0.80 1.00 2.13 0.63 83.70%
P/EPS 23.11 42.95 10.68 11.43 13.56 27.38 7.40 113.50%
EY 4.33 2.33 9.37 8.75 7.37 3.65 13.51 -53.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.28 1.29 1.07 0.90 0.92 1.07 5.52%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 28/07/04 23/04/04 15/01/04 31/10/03 18/07/03 25/04/03 29/01/03 -
Price 1.64 1.83 1.99 1.94 2.26 1.83 2.04 -
P/RPS 1.45 3.21 0.80 0.68 1.20 2.08 0.61 78.01%
P/EPS 21.41 41.59 11.30 9.64 16.31 26.79 7.19 106.84%
EY 4.67 2.40 8.85 10.37 6.13 3.73 13.91 -51.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.24 1.36 0.91 1.08 0.90 1.04 2.54%

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