[AXTERIA] YoY Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 100.63%
YoY- 16.54%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 161,391 133,789 119,461 99,245 87,952 0 -
PBT 14,300 14,887 9,761 8,139 7,110 0 -
Tax -2,871 -4,342 -2,600 -2,102 -1,930 0 -
NP 11,429 10,545 7,161 6,037 5,180 0 -
-
NP to SH 11,218 10,545 6,957 6,037 5,180 0 -
-
Tax Rate 20.08% 29.17% 26.64% 25.83% 27.14% - -
Total Cost 149,962 123,244 112,300 93,208 82,772 0 -
-
Net Worth 142,269 131,812 125,044 123,235 95,021 0 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 142,269 131,812 125,044 123,235 95,021 0 -
NOSH 163,527 77,995 75,784 77,997 65,987 0 -
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.08% 7.88% 5.99% 6.08% 5.89% 0.00% -
ROE 7.89% 8.00% 5.56% 4.90% 5.45% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 98.69 171.53 157.63 127.24 133.29 0.00 -
EPS 6.86 13.52 9.18 7.74 7.85 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 1.69 1.65 1.58 1.44 0.00 -
Adjusted Per Share Value based on latest NOSH - 78,015
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 20.47 16.97 15.15 12.59 11.15 0.00 -
EPS 1.42 1.34 0.88 0.77 0.66 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1804 0.1672 0.1586 0.1563 0.1205 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 0.81 0.76 0.76 0.56 0.00 0.00 -
P/RPS 0.82 0.44 0.48 0.44 0.00 0.00 -
P/EPS 11.81 5.62 8.28 7.24 0.00 0.00 -
EY 8.47 17.79 12.08 13.82 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.45 0.46 0.35 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 25/11/05 26/11/04 28/11/03 26/11/02 23/11/01 - -
Price 0.71 0.69 0.64 0.57 0.00 0.00 -
P/RPS 0.72 0.40 0.41 0.45 0.00 0.00 -
P/EPS 10.35 5.10 6.97 7.36 0.00 0.00 -
EY 9.66 19.59 14.34 13.58 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.41 0.39 0.36 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