[AXTERIA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 148.18%
YoY- 51.57%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 72,851 227,659 180,270 133,789 65,459 219,989 175,141 -44.30%
PBT 6,074 26,472 21,377 14,887 6,752 16,218 15,576 -46.65%
Tax -1,401 -8,484 -6,612 -4,342 -2,503 -4,992 -4,374 -53.21%
NP 4,673 17,988 14,765 10,545 4,249 11,226 11,202 -44.19%
-
NP to SH 4,673 17,988 14,765 10,545 4,249 11,226 11,202 -44.19%
-
Tax Rate 23.07% 32.05% 30.93% 29.17% 37.07% 30.78% 28.08% -
Total Cost 68,178 209,671 165,505 123,244 61,210 208,763 163,939 -44.31%
-
Net Worth 136,770 126,801 130,256 131,812 124,741 60,058 124,813 6.29%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 6,261 2,729 - - 5,069 3,900 -
Div Payout % - 34.81% 18.49% - - 45.16% 34.82% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 136,770 126,801 130,256 131,812 124,741 60,058 124,813 6.29%
NOSH 162,822 156,544 77,997 77,995 77,963 77,998 78,008 63.39%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.41% 7.90% 8.19% 7.88% 6.49% 5.10% 6.40% -
ROE 3.42% 14.19% 11.34% 8.00% 3.41% 18.69% 8.97% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 44.74 145.43 231.12 171.53 83.96 282.04 224.52 -65.91%
EPS 2.87 11.49 18.93 13.52 5.45 7.20 14.36 -65.84%
DPS 0.00 4.00 3.50 0.00 0.00 6.50 5.00 -
NAPS 0.84 0.81 1.67 1.69 1.60 0.77 1.60 -34.94%
Adjusted Per Share Value based on latest NOSH - 78,017
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.16 31.76 25.15 18.66 9.13 30.69 24.43 -44.31%
EPS 0.65 2.51 2.06 1.47 0.59 1.57 1.56 -44.24%
DPS 0.00 0.87 0.38 0.00 0.00 0.71 0.54 -
NAPS 0.1908 0.1769 0.1817 0.1839 0.174 0.0838 0.1741 6.30%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.81 0.75 0.79 0.76 0.68 0.72 0.64 -
P/RPS 1.81 0.52 0.34 0.44 0.81 0.26 0.29 239.36%
P/EPS 28.22 6.53 4.17 5.62 12.48 5.00 4.46 242.48%
EY 3.54 15.32 23.96 17.79 8.01 19.99 22.44 -70.83%
DY 0.00 5.33 4.43 0.00 0.00 9.03 7.81 -
P/NAPS 0.96 0.93 0.47 0.45 0.43 0.94 0.40 79.35%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 28/07/05 25/05/05 18/02/05 26/11/04 20/08/04 19/05/04 26/02/04 -
Price 0.81 0.71 0.87 0.69 0.70 0.67 0.75 -
P/RPS 1.81 0.49 0.38 0.40 0.83 0.24 0.33 211.33%
P/EPS 28.22 6.18 4.60 5.10 12.84 4.66 5.22 208.34%
EY 3.54 16.18 21.76 19.59 7.79 21.48 19.15 -67.58%
DY 0.00 5.63 4.02 0.00 0.00 9.70 6.67 -
P/NAPS 0.96 0.88 0.52 0.41 0.44 0.87 0.47 61.05%

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