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

Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 24.45%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 198,490 171,328 160,138 174,108 175,904 0 0 -
PBT 16,278 15,948 13,633 16,265 14,220 0 0 -
Tax -4,204 -3,912 -2,882 -3,372 -3,860 0 0 -
NP 12,074 12,036 10,751 12,893 10,360 0 0 -
-
NP to SH 12,074 12,036 10,751 12,893 10,360 0 0 -
-
Tax Rate 25.83% 24.53% 21.14% 20.73% 27.14% - - -
Total Cost 186,416 159,292 149,387 161,214 165,544 0 0 -
-
Net Worth 123,235 120,048 104,990 100,336 95,021 0 0 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 3,499 - - - - -
Div Payout % - - 32.55% - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 123,235 120,048 104,990 100,336 95,021 0 0 -
NOSH 77,997 77,953 69,993 67,339 65,987 0 0 -
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.08% 7.03% 6.71% 7.41% 5.89% 0.00% 0.00% -
ROE 9.80% 10.03% 10.24% 12.85% 10.90% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 254.48 219.78 228.79 258.55 266.57 0.00 0.00 -
EPS 15.48 15.44 15.36 19.15 15.70 0.00 0.00 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.54 1.50 1.49 1.44 0.00 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 31/03/01 CAGR
RPS 25.17 21.73 20.31 22.08 22.31 0.00 0.00 -
EPS 1.53 1.53 1.36 1.64 1.31 0.00 0.00 -
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.1563 0.1522 0.1331 0.1272 0.1205 0.00 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 31/03/01 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 0.00 -
P/RPS 0.22 0.29 0.35 0.36 0.00 0.00 0.00 -
P/EPS 3.62 4.15 5.21 4.91 0.00 0.00 0.00 -
EY 27.64 24.13 19.20 20.37 0.00 0.00 0.00 -
DY 0.00 0.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.53 0.63 0.00 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 31/03/01 CAGR
Date 26/11/02 28/08/02 31/05/02 25/02/02 23/11/01 - - -
Price 0.57 0.62 0.77 0.78 0.00 0.00 0.00 -
P/RPS 0.22 0.28 0.34 0.30 0.00 0.00 0.00 -
P/EPS 3.68 4.02 5.01 4.07 0.00 0.00 0.00 -
EY 27.16 24.90 19.95 24.55 0.00 0.00 0.00 -
DY 0.00 0.00 6.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.51 0.52 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