[AXTERIA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 31.47%
YoY- -17.92%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 119,461 53,703 177,121 143,548 99,245 42,832 160,138 -17.73%
PBT 9,761 4,507 10,787 10,671 8,139 3,987 13,633 -19.95%
Tax -2,600 -1,186 -2,865 -2,734 -2,102 -978 -2,882 -6.62%
NP 7,161 3,321 7,922 7,937 6,037 3,009 10,751 -23.71%
-
NP to SH 6,957 3,321 7,922 7,937 6,037 3,009 10,751 -25.16%
-
Tax Rate 26.64% 26.31% 26.56% 25.62% 25.83% 24.53% 21.14% -
Total Cost 112,300 50,382 169,199 135,611 93,208 39,823 149,387 -17.30%
-
Net Worth 125,044 124,732 121,652 120,848 123,235 120,048 104,990 12.34%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 7,798 - - - 3,499 -
Div Payout % - - 98.44% - - - 32.55% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 125,044 124,732 121,652 120,848 123,235 120,048 104,990 12.34%
NOSH 75,784 77,957 77,982 77,966 77,997 77,953 69,993 5.43%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.99% 6.18% 4.47% 5.53% 6.08% 7.03% 6.71% -
ROE 5.56% 2.66% 6.51% 6.57% 4.90% 2.51% 10.24% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 157.63 68.89 227.13 184.11 127.24 54.95 228.79 -21.97%
EPS 9.18 4.26 10.16 10.18 7.74 3.86 15.36 -29.02%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 1.65 1.60 1.56 1.55 1.58 1.54 1.50 6.55%
Adjusted Per Share Value based on latest NOSH - 77,868
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.15 6.81 22.46 18.20 12.59 5.43 20.31 -17.73%
EPS 0.88 0.42 1.00 1.01 0.77 0.38 1.36 -25.16%
DPS 0.00 0.00 0.99 0.00 0.00 0.00 0.44 -
NAPS 0.1586 0.1582 0.1543 0.1533 0.1563 0.1522 0.1331 12.38%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.76 0.62 0.58 0.56 0.56 0.64 0.80 -
P/RPS 0.48 0.90 0.26 0.30 0.44 1.16 0.35 23.41%
P/EPS 8.28 14.55 5.71 5.50 7.24 16.58 5.21 36.14%
EY 12.08 6.87 17.52 18.18 13.82 6.03 19.20 -26.55%
DY 0.00 0.00 17.24 0.00 0.00 0.00 6.25 -
P/NAPS 0.46 0.39 0.37 0.36 0.35 0.42 0.53 -9.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 21/08/03 29/05/03 26/02/03 26/11/02 28/08/02 31/05/02 -
Price 0.64 0.68 0.54 0.52 0.57 0.62 0.77 -
P/RPS 0.41 0.99 0.24 0.28 0.45 1.13 0.34 13.28%
P/EPS 6.97 15.96 5.32 5.11 7.36 16.06 5.01 24.59%
EY 14.34 6.26 18.81 19.58 13.58 6.23 19.95 -19.74%
DY 0.00 0.00 18.52 0.00 0.00 0.00 6.49 -
P/NAPS 0.39 0.43 0.35 0.34 0.36 0.40 0.51 -16.36%

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