[AXTERIA] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 0.32%
YoY- 16.54%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 214,812 177,121 191,397 198,490 171,328 160,138 174,108 15.07%
PBT 18,028 10,787 14,228 16,278 15,948 13,633 16,265 7.12%
Tax -4,744 -2,865 -3,645 -4,204 -3,912 -2,882 -3,372 25.63%
NP 13,284 7,922 10,582 12,074 12,036 10,751 12,893 2.01%
-
NP to SH 13,284 7,922 10,582 12,074 12,036 10,751 12,893 2.01%
-
Tax Rate 26.31% 26.56% 25.62% 25.83% 24.53% 21.14% 20.73% -
Total Cost 201,528 169,199 180,814 186,416 159,292 149,387 161,214 16.09%
-
Net Worth 124,732 121,652 120,848 123,235 120,048 104,990 100,336 15.66%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 7,798 - - - 3,499 - -
Div Payout % - 98.44% - - - 32.55% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 124,732 121,652 120,848 123,235 120,048 104,990 100,336 15.66%
NOSH 77,957 77,982 77,966 77,997 77,953 69,993 67,339 10.28%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.18% 4.47% 5.53% 6.08% 7.03% 6.71% 7.41% -
ROE 10.65% 6.51% 8.76% 9.80% 10.03% 10.24% 12.85% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 275.55 227.13 245.49 254.48 219.78 228.79 258.55 4.34%
EPS 17.04 10.16 13.57 15.48 15.44 15.36 19.15 -7.50%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.60 1.56 1.55 1.58 1.54 1.50 1.49 4.87%
Adjusted Per Share Value based on latest NOSH - 78,015
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.96 24.71 26.70 27.69 23.90 22.34 24.29 15.05%
EPS 1.85 1.11 1.48 1.68 1.68 1.50 1.80 1.84%
DPS 0.00 1.09 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.174 0.1697 0.1686 0.1719 0.1675 0.1465 0.14 15.64%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.62 0.58 0.56 0.56 0.64 0.80 0.94 -
P/RPS 0.23 0.26 0.23 0.22 0.29 0.35 0.36 -25.88%
P/EPS 3.64 5.71 4.13 3.62 4.15 5.21 4.91 -18.13%
EY 27.48 17.52 24.24 27.64 24.13 19.20 20.37 22.15%
DY 0.00 17.24 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.39 0.37 0.36 0.35 0.42 0.53 0.63 -27.42%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 29/05/03 26/02/03 26/11/02 28/08/02 31/05/02 25/02/02 -
Price 0.68 0.54 0.52 0.57 0.62 0.77 0.78 -
P/RPS 0.25 0.24 0.21 0.22 0.28 0.34 0.30 -11.47%
P/EPS 3.99 5.32 3.83 3.68 4.02 5.01 4.07 -1.31%
EY 25.06 18.81 26.10 27.16 24.90 19.95 24.55 1.38%
DY 0.00 18.52 0.00 0.00 0.00 6.49 0.00 -
P/NAPS 0.43 0.35 0.34 0.36 0.40 0.51 0.52 -11.93%

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