[AXTERIA] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 7.35%
YoY- 41.14%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 267,578 261,836 219,989 233,521 238,922 214,812 177,121 31.56%
PBT 29,774 27,008 16,218 20,768 19,522 18,028 10,787 96.40%
Tax -8,684 -10,012 -4,992 -5,832 -5,200 -4,744 -2,865 109.01%
NP 21,090 16,996 11,226 14,936 14,322 13,284 7,922 91.74%
-
NP to SH 21,090 16,996 11,226 14,936 13,914 13,284 7,922 91.74%
-
Tax Rate 29.17% 37.07% 30.78% 28.08% 26.64% 26.31% 26.56% -
Total Cost 246,488 244,840 208,763 218,585 224,600 201,528 169,199 28.42%
-
Net Worth 131,812 124,741 60,058 124,813 125,044 124,732 121,652 5.47%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 5,069 5,200 - - 7,798 -
Div Payout % - - 45.16% 34.82% - - 98.44% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 131,812 124,741 60,058 124,813 125,044 124,732 121,652 5.47%
NOSH 77,995 77,963 77,998 78,008 75,784 77,957 77,982 0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.88% 6.49% 5.10% 6.40% 5.99% 6.18% 4.47% -
ROE 16.00% 13.62% 18.69% 11.97% 11.13% 10.65% 6.51% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 343.07 335.85 282.04 299.35 315.27 275.55 227.13 31.54%
EPS 27.04 21.80 7.20 19.15 18.36 17.04 10.16 91.70%
DPS 0.00 0.00 6.50 6.67 0.00 0.00 10.00 -
NAPS 1.69 1.60 0.77 1.60 1.65 1.60 1.56 5.46%
Adjusted Per Share Value based on latest NOSH - 78,011
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.93 33.20 27.90 29.61 30.30 27.24 22.46 31.55%
EPS 2.67 2.16 1.42 1.89 1.76 1.68 1.00 92.11%
DPS 0.00 0.00 0.64 0.66 0.00 0.00 0.99 -
NAPS 0.1672 0.1582 0.0762 0.1583 0.1586 0.1582 0.1543 5.48%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.76 0.68 0.72 0.64 0.76 0.62 0.58 -
P/RPS 0.22 0.20 0.26 0.21 0.24 0.23 0.26 -10.51%
P/EPS 2.81 3.12 5.00 3.34 4.14 3.64 5.71 -37.58%
EY 35.58 32.06 19.99 29.92 24.16 27.48 17.52 60.16%
DY 0.00 0.00 9.03 10.42 0.00 0.00 17.24 -
P/NAPS 0.45 0.43 0.94 0.40 0.46 0.39 0.37 13.89%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 19/05/04 26/02/04 28/11/03 21/08/03 29/05/03 -
Price 0.69 0.70 0.67 0.75 0.64 0.68 0.54 -
P/RPS 0.20 0.21 0.24 0.25 0.20 0.25 0.24 -11.41%
P/EPS 2.55 3.21 4.66 3.92 3.49 3.99 5.32 -38.67%
EY 39.19 31.14 21.48 25.53 28.69 25.06 18.81 62.90%
DY 0.00 0.00 9.70 8.89 0.00 0.00 18.52 -
P/NAPS 0.41 0.44 0.87 0.47 0.39 0.43 0.35 11.09%

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