[AXTERIA] QoQ Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -24.84%
YoY- 41.71%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 240,360 267,578 261,836 219,989 233,521 238,922 214,812 7.74%
PBT 28,502 29,774 27,008 16,218 20,768 19,522 18,028 35.52%
Tax -8,816 -8,684 -10,012 -4,992 -5,832 -5,200 -4,744 50.86%
NP 19,686 21,090 16,996 11,226 14,936 14,322 13,284 29.82%
-
NP to SH 19,686 21,090 16,996 11,226 14,936 13,914 13,284 29.82%
-
Tax Rate 30.93% 29.17% 37.07% 30.78% 28.08% 26.64% 26.31% -
Total Cost 220,673 246,488 244,840 208,763 218,585 224,600 201,528 6.20%
-
Net Worth 130,256 131,812 124,741 60,058 124,813 125,044 124,732 2.91%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,639 - - 5,069 5,200 - - -
Div Payout % 18.49% - - 45.16% 34.82% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 130,256 131,812 124,741 60,058 124,813 125,044 124,732 2.91%
NOSH 77,997 77,995 77,963 77,998 78,008 75,784 77,957 0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.19% 7.88% 6.49% 5.10% 6.40% 5.99% 6.18% -
ROE 15.11% 16.00% 13.62% 18.69% 11.97% 11.13% 10.65% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 308.16 343.07 335.85 282.04 299.35 315.27 275.55 7.70%
EPS 25.24 27.04 21.80 7.20 19.15 18.36 17.04 29.78%
DPS 4.67 0.00 0.00 6.50 6.67 0.00 0.00 -
NAPS 1.67 1.69 1.60 0.77 1.60 1.65 1.60 2.88%
Adjusted Per Share Value based on latest NOSH - 79,411
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 33.53 37.33 36.52 30.69 32.57 33.33 29.96 7.75%
EPS 2.75 2.94 2.37 1.57 2.08 1.94 1.85 30.09%
DPS 0.51 0.00 0.00 0.71 0.73 0.00 0.00 -
NAPS 0.1817 0.1839 0.174 0.0838 0.1741 0.1744 0.174 2.91%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.79 0.76 0.68 0.72 0.64 0.76 0.62 -
P/RPS 0.26 0.22 0.20 0.26 0.21 0.24 0.23 8.47%
P/EPS 3.13 2.81 3.12 5.00 3.34 4.14 3.64 -9.53%
EY 31.95 35.58 32.06 19.99 29.92 24.16 27.48 10.51%
DY 5.91 0.00 0.00 9.03 10.42 0.00 0.00 -
P/NAPS 0.47 0.45 0.43 0.94 0.40 0.46 0.39 13.18%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 26/11/04 20/08/04 19/05/04 26/02/04 28/11/03 21/08/03 -
Price 0.87 0.69 0.70 0.67 0.75 0.64 0.68 -
P/RPS 0.28 0.20 0.21 0.24 0.25 0.20 0.25 7.81%
P/EPS 3.45 2.55 3.21 4.66 3.92 3.49 3.99 -9.19%
EY 29.01 39.19 31.14 21.48 25.53 28.69 25.06 10.20%
DY 5.36 0.00 0.00 9.70 8.89 0.00 0.00 -
P/NAPS 0.52 0.41 0.44 0.87 0.47 0.39 0.43 13.44%

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