[AXTERIA] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 11.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 177,121 191,397 198,490 171,328 160,138 174,108 175,904 0.46%
PBT 10,787 14,228 16,278 15,948 13,633 16,265 14,220 -16.83%
Tax -2,865 -3,645 -4,204 -3,912 -2,882 -3,372 -3,860 -18.03%
NP 7,922 10,582 12,074 12,036 10,751 12,893 10,360 -16.39%
-
NP to SH 7,922 10,582 12,074 12,036 10,751 12,893 10,360 -16.39%
-
Tax Rate 26.56% 25.62% 25.83% 24.53% 21.14% 20.73% 27.14% -
Total Cost 169,199 180,814 186,416 159,292 149,387 161,214 165,544 1.46%
-
Net Worth 121,652 120,848 123,235 120,048 104,990 100,336 95,021 17.92%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,798 - - - 3,499 - - -
Div Payout % 98.44% - - - 32.55% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 121,652 120,848 123,235 120,048 104,990 100,336 95,021 17.92%
NOSH 77,982 77,966 77,997 77,953 69,993 67,339 65,987 11.78%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.47% 5.53% 6.08% 7.03% 6.71% 7.41% 5.89% -
ROE 6.51% 8.76% 9.80% 10.03% 10.24% 12.85% 10.90% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 227.13 245.49 254.48 219.78 228.79 258.55 266.57 -10.13%
EPS 10.16 13.57 15.48 15.44 15.36 19.15 15.70 -25.20%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.56 1.55 1.58 1.54 1.50 1.49 1.44 5.48%
Adjusted Per Share Value based on latest NOSH - 77,953
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 24.71 26.70 27.69 23.90 22.34 24.29 24.54 0.46%
EPS 1.11 1.48 1.68 1.68 1.50 1.80 1.45 -16.33%
DPS 1.09 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.1697 0.1686 0.1719 0.1675 0.1465 0.14 0.1325 17.95%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 - -
Price 0.58 0.56 0.56 0.64 0.80 0.94 0.00 -
P/RPS 0.26 0.23 0.22 0.29 0.35 0.36 0.00 -
P/EPS 5.71 4.13 3.62 4.15 5.21 4.91 0.00 -
EY 17.52 24.24 27.64 24.13 19.20 20.37 0.00 -
DY 17.24 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.37 0.36 0.35 0.42 0.53 0.63 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 26/11/02 28/08/02 31/05/02 25/02/02 23/11/01 -
Price 0.54 0.52 0.57 0.62 0.77 0.78 0.00 -
P/RPS 0.24 0.21 0.22 0.28 0.34 0.30 0.00 -
P/EPS 5.32 3.83 3.68 4.02 5.01 4.07 0.00 -
EY 18.81 26.10 27.16 24.90 19.95 24.55 0.00 -
DY 18.52 0.00 0.00 0.00 6.49 0.00 0.00 -
P/NAPS 0.35 0.34 0.36 0.40 0.51 0.52 0.00 -

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
Post a Comment