[AXTERIA] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 144.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 171,431 164,272 121,440 91,883 49,254 0 -
PBT 14,661 14,823 10,836 9,402 4,313 0 -
Tax -3,055 -3,138 -2,160 -1,807 -1,208 0 -
NP 11,606 11,685 8,676 7,595 3,105 0 -
-
NP to SH 11,606 11,685 8,676 7,595 3,105 0 -
-
Tax Rate 20.84% 21.17% 19.93% 19.22% 28.01% - -
Total Cost 159,825 152,587 112,764 84,288 46,149 0 -
-
Net Worth 123,264 120,048 116,654 104,369 94,929 0 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,888 3,888 3,888 - - - -
Div Payout % 33.50% 33.28% 44.82% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 123,264 120,048 116,654 104,369 94,929 0 -
NOSH 78,015 77,953 77,769 70,046 65,923 0 -
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.77% 7.11% 7.14% 8.27% 6.30% 0.00% -
ROE 9.42% 9.73% 7.44% 7.28% 3.27% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 219.74 210.73 156.15 131.17 74.71 0.00 -
EPS 14.88 14.99 11.16 10.84 4.71 0.00 -
DPS 4.98 4.99 5.00 0.00 0.00 0.00 -
NAPS 1.58 1.54 1.50 1.49 1.44 0.00 -
Adjusted Per Share Value based on latest NOSH - 70,046
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 29.06 27.84 20.58 15.57 8.35 0.00 -
EPS 1.97 1.98 1.47 1.29 0.53 0.00 -
DPS 0.66 0.66 0.66 0.00 0.00 0.00 -
NAPS 0.2089 0.2035 0.1977 0.1769 0.1609 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 - - -
Price 0.56 0.64 0.80 0.94 0.00 0.00 -
P/RPS 0.25 0.30 0.51 0.72 0.00 0.00 -
P/EPS 3.76 4.27 7.17 8.67 0.00 0.00 -
EY 26.57 23.42 13.95 11.53 0.00 0.00 -
DY 8.90 7.79 6.25 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.53 0.63 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/11/02 28/08/02 - - - - -
Price 0.57 0.62 0.00 0.00 0.00 0.00 -
P/RPS 0.26 0.29 0.00 0.00 0.00 0.00 -
P/EPS 3.83 4.14 0.00 0.00 0.00 0.00 -
EY 26.10 24.18 0.00 0.00 0.00 0.00 -
DY 8.74 8.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.00 0.00 0.00 0.00 -

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