[AXTERIA] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 67.68%
YoY- 10.37%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 219,989 233,521 238,922 214,812 177,121 191,397 198,490 7.08%
PBT 16,218 20,768 19,522 18,028 10,787 14,228 16,278 -0.24%
Tax -4,992 -5,832 -5,200 -4,744 -2,865 -3,645 -4,204 12.12%
NP 11,226 14,936 14,322 13,284 7,922 10,582 12,074 -4.73%
-
NP to SH 11,226 14,936 13,914 13,284 7,922 10,582 12,074 -4.73%
-
Tax Rate 30.78% 28.08% 26.64% 26.31% 26.56% 25.62% 25.83% -
Total Cost 208,763 218,585 224,600 201,528 169,199 180,814 186,416 7.83%
-
Net Worth 60,058 124,813 125,044 124,732 121,652 120,848 123,235 -38.04%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 5,069 5,200 - - 7,798 - - -
Div Payout % 45.16% 34.82% - - 98.44% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 60,058 124,813 125,044 124,732 121,652 120,848 123,235 -38.04%
NOSH 77,998 78,008 75,784 77,957 77,982 77,966 77,997 0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.10% 6.40% 5.99% 6.18% 4.47% 5.53% 6.08% -
ROE 18.69% 11.97% 11.13% 10.65% 6.51% 8.76% 9.80% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 282.04 299.35 315.27 275.55 227.13 245.49 254.48 7.08%
EPS 7.20 19.15 18.36 17.04 10.16 13.57 15.48 -39.94%
DPS 6.50 6.67 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.77 1.60 1.65 1.60 1.56 1.55 1.58 -38.04%
Adjusted Per Share Value based on latest NOSH - 77,957
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 30.69 32.57 33.33 29.96 24.71 26.70 27.69 7.09%
EPS 1.57 2.08 1.94 1.85 1.11 1.48 1.68 -4.41%
DPS 0.71 0.73 0.00 0.00 1.09 0.00 0.00 -
NAPS 0.0838 0.1741 0.1744 0.174 0.1697 0.1686 0.1719 -38.03%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.72 0.64 0.76 0.62 0.58 0.56 0.56 -
P/RPS 0.26 0.21 0.24 0.23 0.26 0.23 0.22 11.76%
P/EPS 5.00 3.34 4.14 3.64 5.71 4.13 3.62 24.00%
EY 19.99 29.92 24.16 27.48 17.52 24.24 27.64 -19.41%
DY 9.03 10.42 0.00 0.00 17.24 0.00 0.00 -
P/NAPS 0.94 0.40 0.46 0.39 0.37 0.36 0.35 93.09%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 28/11/03 21/08/03 29/05/03 26/02/03 26/11/02 -
Price 0.67 0.75 0.64 0.68 0.54 0.52 0.57 -
P/RPS 0.24 0.25 0.20 0.25 0.24 0.21 0.22 5.96%
P/EPS 4.66 3.92 3.49 3.99 5.32 3.83 3.68 17.02%
EY 21.48 25.53 28.69 25.06 18.81 26.10 27.16 -14.46%
DY 9.70 8.89 0.00 0.00 18.52 0.00 0.00 -
P/NAPS 0.87 0.47 0.39 0.43 0.35 0.34 0.36 79.98%

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