[AJIYA] YoY Annualized 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- -2.49%
YoY- -23.86%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 187,593 166,322 157,592 164,168 141,781 100,012 92,184 12.56%
PBT 17,236 16,933 18,801 21,265 23,716 12,104 12,397 5.64%
Tax -3,162 -6,052 -7,118 -9,724 -8,558 -4,753 -5,697 -9.34%
NP 14,073 10,881 11,682 11,541 15,157 7,350 6,700 13.16%
-
NP to SH 11,016 10,881 11,682 11,541 15,157 7,350 6,700 8.63%
-
Tax Rate 18.35% 35.74% 37.86% 45.73% 36.09% 39.27% 45.95% -
Total Cost 173,520 155,441 145,909 152,626 126,624 92,661 85,484 12.51%
-
Net Worth 12,524,472 116,801 108,659 92,066 68,575 69,838 63,273 141.31%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 12,524,472 116,801 108,659 92,066 68,575 69,838 63,273 141.31%
NOSH 69,195 69,228 69,210 43,021 35,348 26,453 26,364 17.43%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 7.50% 6.54% 7.41% 7.03% 10.69% 7.35% 7.27% -
ROE 0.09% 9.32% 10.75% 12.54% 22.10% 10.53% 10.59% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 271.10 240.25 227.70 381.59 401.10 378.06 349.66 -4.15%
EPS 15.92 15.72 16.88 26.83 42.88 27.79 25.41 -7.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 181.00 1.6872 1.57 2.14 1.94 2.64 2.40 105.47%
Adjusted Per Share Value based on latest NOSH - 43,050
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 61.59 54.61 51.74 53.90 46.55 32.84 30.27 12.56%
EPS 3.62 3.57 3.84 3.79 4.98 2.41 2.20 8.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 41.1199 0.3835 0.3567 0.3023 0.2251 0.2293 0.2077 141.32%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 1.03 1.15 1.42 2.30 2.06 2.42 3.00 -
P/RPS 0.38 0.48 0.62 0.60 0.51 0.64 0.86 -12.72%
P/EPS 6.47 7.32 8.41 8.57 4.80 8.71 11.80 -9.52%
EY 15.46 13.67 11.89 11.66 20.82 11.48 8.47 10.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.68 0.90 1.07 1.06 0.92 1.25 -55.26%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 11/10/06 26/10/05 27/10/04 31/10/03 28/10/02 17/10/01 11/10/00 -
Price 1.02 1.11 1.36 1.94 2.00 2.20 2.20 -
P/RPS 0.38 0.46 0.60 0.51 0.50 0.58 0.63 -8.07%
P/EPS 6.41 7.06 8.06 7.23 4.66 7.92 8.66 -4.88%
EY 15.61 14.16 12.41 13.83 21.44 12.63 11.55 5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.66 0.87 0.91 1.03 0.83 0.92 -52.91%

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