[AXTERIA] YoY 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
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 225,118 208,714 173,105 91,883 34.77%
PBT 22,018 15,692 12,103 9,402 32.76%
Tax -7,229 -4,504 -3,087 -1,807 58.68%
NP 14,789 11,188 9,016 7,595 24.84%
-
NP to SH 14,789 11,188 9,016 7,595 24.84%
-
Tax Rate 32.83% 28.70% 25.51% 19.22% -
Total Cost 210,329 197,526 164,089 84,288 35.59%
-
Net Worth 78,003 124,818 120,696 104,369 -9.24%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 5,906 9,450 3,888 - -
Div Payout % 39.94% 84.47% 43.13% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 78,003 124,818 120,696 104,369 -9.24%
NOSH 78,003 78,011 77,868 70,046 3.64%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.57% 5.36% 5.21% 8.27% -
ROE 18.96% 8.96% 7.47% 7.28% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 288.60 267.54 222.30 131.17 30.03%
EPS 18.96 14.34 11.58 10.84 20.46%
DPS 7.50 12.11 5.00 0.00 -
NAPS 1.00 1.60 1.55 1.49 -12.43%
Adjusted Per Share Value based on latest NOSH - 70,046
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 38.16 35.38 29.34 15.57 34.78%
EPS 2.51 1.90 1.53 1.29 24.81%
DPS 1.00 1.60 0.66 0.00 -
NAPS 0.1322 0.2116 0.2046 0.1769 -9.24%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.79 0.64 0.56 0.94 -
P/RPS 0.27 0.24 0.25 0.72 -27.86%
P/EPS 4.17 4.46 4.84 8.67 -21.63%
EY 24.00 22.41 20.68 11.53 27.65%
DY 9.49 18.93 8.93 0.00 -
P/NAPS 0.79 0.40 0.36 0.63 7.82%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 18/02/05 26/02/04 26/02/03 - -
Price 0.87 0.75 0.52 0.00 -
P/RPS 0.30 0.28 0.23 0.00 -
P/EPS 4.59 5.23 4.49 0.00 -
EY 21.79 19.12 22.27 0.00 -
DY 8.62 16.15 9.62 0.00 -
P/NAPS 0.87 0.47 0.34 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