[AXTERIA] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 4.74%
YoY- 15.24%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 261,836 219,989 233,521 238,922 214,812 177,121 191,397 23.25%
PBT 27,008 16,218 20,768 19,522 18,028 10,787 14,228 53.36%
Tax -10,012 -4,992 -5,832 -5,200 -4,744 -2,865 -3,645 96.25%
NP 16,996 11,226 14,936 14,322 13,284 7,922 10,582 37.18%
-
NP to SH 16,996 11,226 14,936 13,914 13,284 7,922 10,582 37.18%
-
Tax Rate 37.07% 30.78% 28.08% 26.64% 26.31% 26.56% 25.62% -
Total Cost 244,840 208,763 218,585 224,600 201,528 169,199 180,814 22.41%
-
Net Worth 124,741 60,058 124,813 125,044 124,732 121,652 120,848 2.13%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 5,069 5,200 - - 7,798 - -
Div Payout % - 45.16% 34.82% - - 98.44% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 124,741 60,058 124,813 125,044 124,732 121,652 120,848 2.13%
NOSH 77,963 77,998 78,008 75,784 77,957 77,982 77,966 -0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.49% 5.10% 6.40% 5.99% 6.18% 4.47% 5.53% -
ROE 13.62% 18.69% 11.97% 11.13% 10.65% 6.51% 8.76% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 335.85 282.04 299.35 315.27 275.55 227.13 245.49 23.26%
EPS 21.80 7.20 19.15 18.36 17.04 10.16 13.57 37.20%
DPS 0.00 6.50 6.67 0.00 0.00 10.00 0.00 -
NAPS 1.60 0.77 1.60 1.65 1.60 1.56 1.55 2.14%
Adjusted Per Share Value based on latest NOSH - 75,711
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 36.52 30.69 32.57 33.33 29.96 24.71 26.70 23.24%
EPS 2.37 1.57 2.08 1.94 1.85 1.11 1.48 36.91%
DPS 0.00 0.71 0.73 0.00 0.00 1.09 0.00 -
NAPS 0.174 0.0838 0.1741 0.1744 0.174 0.1697 0.1686 2.12%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.68 0.72 0.64 0.76 0.62 0.58 0.56 -
P/RPS 0.20 0.26 0.21 0.24 0.23 0.26 0.23 -8.90%
P/EPS 3.12 5.00 3.34 4.14 3.64 5.71 4.13 -17.06%
EY 32.06 19.99 29.92 24.16 27.48 17.52 24.24 20.51%
DY 0.00 9.03 10.42 0.00 0.00 17.24 0.00 -
P/NAPS 0.43 0.94 0.40 0.46 0.39 0.37 0.36 12.58%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 19/05/04 26/02/04 28/11/03 21/08/03 29/05/03 26/02/03 -
Price 0.70 0.67 0.75 0.64 0.68 0.54 0.52 -
P/RPS 0.21 0.24 0.25 0.20 0.25 0.24 0.21 0.00%
P/EPS 3.21 4.66 3.92 3.49 3.99 5.32 3.83 -11.11%
EY 31.14 21.48 25.53 28.69 25.06 18.81 26.10 12.50%
DY 0.00 9.70 8.89 0.00 0.00 18.52 0.00 -
P/NAPS 0.44 0.87 0.47 0.39 0.43 0.35 0.34 18.77%

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