[AXTERIA] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -12.35%
YoY- -17.92%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 238,922 214,812 177,121 191,397 198,490 171,328 160,138 30.53%
PBT 19,522 18,028 10,787 14,228 16,278 15,948 13,633 27.01%
Tax -5,200 -4,744 -2,865 -3,645 -4,204 -3,912 -2,882 48.15%
NP 14,322 13,284 7,922 10,582 12,074 12,036 10,751 21.04%
-
NP to SH 13,914 13,284 7,922 10,582 12,074 12,036 10,751 18.74%
-
Tax Rate 26.64% 26.31% 26.56% 25.62% 25.83% 24.53% 21.14% -
Total Cost 224,600 201,528 169,199 180,814 186,416 159,292 149,387 31.20%
-
Net Worth 125,044 124,732 121,652 120,848 123,235 120,048 104,990 12.34%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 7,798 - - - 3,499 -
Div Payout % - - 98.44% - - - 32.55% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 125,044 124,732 121,652 120,848 123,235 120,048 104,990 12.34%
NOSH 75,784 77,957 77,982 77,966 77,997 77,953 69,993 5.43%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.99% 6.18% 4.47% 5.53% 6.08% 7.03% 6.71% -
ROE 11.13% 10.65% 6.51% 8.76% 9.80% 10.03% 10.24% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 315.27 275.55 227.13 245.49 254.48 219.78 228.79 23.80%
EPS 18.36 17.04 10.16 13.57 15.48 15.44 15.36 12.61%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 1.65 1.60 1.56 1.55 1.58 1.54 1.50 6.55%
Adjusted Per Share Value based on latest NOSH - 77,868
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 30.30 27.24 22.46 24.27 25.17 21.73 20.31 30.53%
EPS 1.76 1.68 1.00 1.34 1.53 1.53 1.36 18.73%
DPS 0.00 0.00 0.99 0.00 0.00 0.00 0.44 -
NAPS 0.1586 0.1582 0.1543 0.1533 0.1563 0.1522 0.1331 12.38%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.76 0.62 0.58 0.56 0.56 0.64 0.80 -
P/RPS 0.24 0.23 0.26 0.23 0.22 0.29 0.35 -22.22%
P/EPS 4.14 3.64 5.71 4.13 3.62 4.15 5.21 -14.19%
EY 24.16 27.48 17.52 24.24 27.64 24.13 19.20 16.53%
DY 0.00 0.00 17.24 0.00 0.00 0.00 6.25 -
P/NAPS 0.46 0.39 0.37 0.36 0.35 0.42 0.53 -9.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 21/08/03 29/05/03 26/02/03 26/11/02 28/08/02 31/05/02 -
Price 0.64 0.68 0.54 0.52 0.57 0.62 0.77 -
P/RPS 0.20 0.25 0.24 0.21 0.22 0.28 0.34 -29.77%
P/EPS 3.49 3.99 5.32 3.83 3.68 4.02 5.01 -21.40%
EY 28.69 25.06 18.81 26.10 27.16 24.90 19.95 27.37%
DY 0.00 0.00 18.52 0.00 0.00 0.00 6.49 -
P/NAPS 0.39 0.43 0.35 0.34 0.36 0.40 0.51 -16.36%

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