[AXTERIA] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 51.4%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 227,659 240,360 267,578 261,836 219,989 233,521 238,922 -3.16%
PBT 26,472 28,502 29,774 27,008 16,218 20,768 19,522 22.48%
Tax -8,484 -8,816 -8,684 -10,012 -4,992 -5,832 -5,200 38.54%
NP 17,988 19,686 21,090 16,996 11,226 14,936 14,322 16.39%
-
NP to SH 17,988 19,686 21,090 16,996 11,226 14,936 13,914 18.65%
-
Tax Rate 32.05% 30.93% 29.17% 37.07% 30.78% 28.08% 26.64% -
Total Cost 209,671 220,673 246,488 244,840 208,763 218,585 224,600 -4.47%
-
Net Worth 126,801 130,256 131,812 124,741 60,058 124,813 125,044 0.93%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 6,261 3,639 - - 5,069 5,200 - -
Div Payout % 34.81% 18.49% - - 45.16% 34.82% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 126,801 130,256 131,812 124,741 60,058 124,813 125,044 0.93%
NOSH 156,544 77,997 77,995 77,963 77,998 78,008 75,784 62.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.90% 8.19% 7.88% 6.49% 5.10% 6.40% 5.99% -
ROE 14.19% 15.11% 16.00% 13.62% 18.69% 11.97% 11.13% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 145.43 308.16 343.07 335.85 282.04 299.35 315.27 -40.27%
EPS 11.49 25.24 27.04 21.80 7.20 19.15 18.36 -26.81%
DPS 4.00 4.67 0.00 0.00 6.50 6.67 0.00 -
NAPS 0.81 1.67 1.69 1.60 0.77 1.60 1.65 -37.74%
Adjusted Per Share Value based on latest NOSH - 77,963
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.87 30.48 33.93 33.20 27.90 29.61 30.30 -3.16%
EPS 2.28 2.50 2.67 2.16 1.42 1.89 1.76 18.81%
DPS 0.79 0.46 0.00 0.00 0.64 0.66 0.00 -
NAPS 0.1608 0.1652 0.1672 0.1582 0.0762 0.1583 0.1586 0.92%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.75 0.79 0.76 0.68 0.72 0.64 0.76 -
P/RPS 0.52 0.26 0.22 0.20 0.26 0.21 0.24 67.36%
P/EPS 6.53 3.13 2.81 3.12 5.00 3.34 4.14 35.46%
EY 15.32 31.95 35.58 32.06 19.99 29.92 24.16 -26.17%
DY 5.33 5.91 0.00 0.00 9.03 10.42 0.00 -
P/NAPS 0.93 0.47 0.45 0.43 0.94 0.40 0.46 59.81%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 18/02/05 26/11/04 20/08/04 19/05/04 26/02/04 28/11/03 -
Price 0.71 0.87 0.69 0.70 0.67 0.75 0.64 -
P/RPS 0.49 0.28 0.20 0.21 0.24 0.25 0.20 81.63%
P/EPS 6.18 3.45 2.55 3.21 4.66 3.92 3.49 46.31%
EY 16.18 29.01 39.19 31.14 21.48 25.53 28.69 -31.71%
DY 5.63 5.36 0.00 0.00 9.70 8.89 0.00 -
P/NAPS 0.88 0.52 0.41 0.44 0.87 0.47 0.39 71.94%

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