[AXTERIA] QoQ 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- 48.18%
YoY- 63.92%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter 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 47,389 46,481 68,330 65,459 44,848 55,680 19.64%
PBT 6,074 5,095 6,489 8,135 6,752 642 5,815 2.95%
Tax -1,401 -1,873 -2,269 -1,839 -2,503 -618 -1,774 -14.57%
NP 4,673 3,222 4,220 6,296 4,249 24 4,041 10.18%
-
NP to SH 4,673 3,222 4,220 6,296 4,249 24 4,041 10.18%
-
Tax Rate 23.07% 36.76% 34.97% 22.61% 37.07% 96.26% 30.51% -
Total Cost 68,178 44,167 42,261 62,034 61,210 44,824 51,639 20.36%
-
Net Worth 136,770 127,932 130,266 131,849 124,741 123,088 124,818 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 - 6,317 2,730 - - 3,176 1,950 -
Div Payout % - 196.08% 64.70% - - 13,235.29% 48.26% -
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 136,770 127,932 130,266 131,849 124,741 123,088 124,818 6.29%
NOSH 162,822 157,941 78,003 78,017 77,963 79,411 78,011 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% 6.80% 9.08% 9.21% 6.49% 0.05% 7.26% -
ROE 3.42% 2.52% 3.24% 4.78% 3.41% 0.02% 3.24% -
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 30.00 59.59 87.58 83.96 56.48 71.37 -26.77%
EPS 2.87 2.04 5.41 8.07 5.45 0.02 5.18 -32.56%
DPS 0.00 4.00 3.50 0.00 0.00 4.00 2.50 -
NAPS 0.84 0.81 1.67 1.69 1.60 1.55 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 6.61 6.48 9.53 9.13 6.26 7.77 19.59%
EPS 0.65 0.45 0.59 0.88 0.59 0.00 0.56 10.45%
DPS 0.00 0.88 0.38 0.00 0.00 0.44 0.27 -
NAPS 0.1908 0.1785 0.1817 0.1839 0.174 0.1717 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 2.50 1.33 0.87 0.81 1.27 0.90 59.39%
P/EPS 28.22 36.76 14.60 9.42 12.48 2,382.35 12.36 73.47%
EY 3.54 2.72 6.85 10.62 8.01 0.04 8.09 -42.39%
DY 0.00 5.33 4.43 0.00 0.00 5.56 3.91 -
P/NAPS 0.96 0.93 0.47 0.45 0.43 0.46 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 2.37 1.46 0.79 0.83 1.19 1.05 43.81%
P/EPS 28.22 34.80 16.08 8.55 12.84 2,216.91 14.48 56.08%
EY 3.54 2.87 6.22 11.70 7.79 0.05 6.91 -36.00%
DY 0.00 5.63 4.02 0.00 0.00 5.97 3.33 -
P/NAPS 0.96 0.88 0.52 0.41 0.44 0.43 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