[AXTERIA] QoQ Quarter Result on 31-Mar-2003 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -100.79%
YoY- -101.39%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 55,680 65,758 53,703 33,573 44,303 56,413 42,832 19.05%
PBT 5,815 5,254 4,507 116 2,531 4,151 3,987 28.51%
Tax -1,774 -1,413 -1,186 -131 -631 -1,125 -978 48.57%
NP 4,041 3,841 3,321 -15 1,900 3,026 3,009 21.65%
-
NP to SH 4,041 3,841 3,321 -15 1,900 3,026 3,009 21.65%
-
Tax Rate 30.51% 26.89% 26.31% 112.93% 24.93% 27.10% 24.53% -
Total Cost 51,639 61,917 50,382 33,588 42,403 53,387 39,823 18.85%
-
Net Worth 124,818 124,923 124,732 116,999 120,696 123,264 120,048 2.62%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,950 - - 7,500 - - - -
Div Payout % 48.26% - - 0.00% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 124,818 124,923 124,732 116,999 120,696 123,264 120,048 2.62%
NOSH 78,011 75,711 77,957 75,000 77,868 78,015 77,953 0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.26% 5.84% 6.18% -0.04% 4.29% 5.36% 7.03% -
ROE 3.24% 3.07% 2.66% -0.01% 1.57% 2.45% 2.51% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 71.37 86.85 68.89 44.76 56.89 72.31 54.95 18.98%
EPS 5.18 4.92 4.26 -0.02 2.44 3.88 3.86 21.59%
DPS 2.50 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.60 1.65 1.60 1.56 1.55 1.58 1.54 2.57%
Adjusted Per Share Value based on latest NOSH - 75,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.77 9.17 7.49 4.68 6.18 7.87 5.97 19.14%
EPS 0.56 0.54 0.46 0.00 0.27 0.42 0.42 21.07%
DPS 0.27 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.1741 0.1743 0.174 0.1632 0.1684 0.1719 0.1675 2.60%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.64 0.76 0.62 0.58 0.56 0.56 0.64 -
P/RPS 0.90 0.88 0.90 1.30 0.98 0.77 1.16 -15.52%
P/EPS 12.36 14.98 14.55 -2,900.00 22.95 14.44 16.58 -17.74%
EY 8.09 6.68 6.87 -0.03 4.36 6.93 6.03 21.57%
DY 3.91 0.00 0.00 17.24 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.39 0.37 0.36 0.35 0.42 -3.19%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 21/08/03 29/05/03 26/02/03 26/11/02 28/08/02 -
Price 0.75 0.64 0.68 0.54 0.52 0.57 0.62 -
P/RPS 1.05 0.74 0.99 1.21 0.91 0.79 1.13 -4.76%
P/EPS 14.48 12.62 15.96 -2,700.00 21.31 14.70 16.06 -6.65%
EY 6.91 7.93 6.26 -0.04 4.69 6.80 6.23 7.13%
DY 3.33 0.00 0.00 18.52 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.43 0.35 0.34 0.36 0.40 11.31%

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