[AXTERIA] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -72.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 177,121 143,548 99,245 42,832 160,138 130,581 87,952 59.53%
PBT 10,787 10,671 8,139 3,987 13,633 12,199 7,110 32.06%
Tax -2,865 -2,734 -2,102 -978 -2,882 -2,529 -1,930 30.16%
NP 7,922 7,937 6,037 3,009 10,751 9,670 5,180 32.77%
-
NP to SH 7,922 7,937 6,037 3,009 10,751 9,670 5,180 32.77%
-
Tax Rate 26.56% 25.62% 25.83% 24.53% 21.14% 20.73% 27.14% -
Total Cost 169,199 135,611 93,208 39,823 149,387 120,911 82,772 61.13%
-
Net Worth 121,652 120,848 123,235 120,048 104,990 100,336 95,021 17.92%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,798 - - - 3,499 - - -
Div Payout % 98.44% - - - 32.55% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 121,652 120,848 123,235 120,048 104,990 100,336 95,021 17.92%
NOSH 77,982 77,966 77,997 77,953 69,993 67,339 65,987 11.78%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.47% 5.53% 6.08% 7.03% 6.71% 7.41% 5.89% -
ROE 6.51% 6.57% 4.90% 2.51% 10.24% 9.64% 5.45% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 227.13 184.11 127.24 54.95 228.79 193.91 133.29 42.71%
EPS 10.16 10.18 7.74 3.86 15.36 14.36 7.85 18.78%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.56 1.55 1.58 1.54 1.50 1.49 1.44 5.48%
Adjusted Per Share Value based on latest NOSH - 77,953
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 22.46 18.20 12.59 5.43 20.31 16.56 11.15 59.56%
EPS 1.00 1.01 0.77 0.38 1.36 1.23 0.66 31.95%
DPS 0.99 0.00 0.00 0.00 0.44 0.00 0.00 -
NAPS 0.1543 0.1533 0.1563 0.1522 0.1331 0.1272 0.1205 17.93%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 - -
Price 0.58 0.56 0.56 0.64 0.80 0.94 0.00 -
P/RPS 0.26 0.30 0.44 1.16 0.35 0.48 0.00 -
P/EPS 5.71 5.50 7.24 16.58 5.21 6.55 0.00 -
EY 17.52 18.18 13.82 6.03 19.20 15.28 0.00 -
DY 17.24 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.37 0.36 0.35 0.42 0.53 0.63 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 26/11/02 28/08/02 31/05/02 25/02/02 23/11/01 -
Price 0.54 0.52 0.57 0.62 0.77 0.78 0.00 -
P/RPS 0.24 0.28 0.45 1.13 0.34 0.40 0.00 -
P/EPS 5.32 5.11 7.36 16.06 5.01 5.43 0.00 -
EY 18.81 19.58 13.58 6.23 19.95 18.41 0.00 -
DY 18.52 0.00 0.00 0.00 6.49 0.00 0.00 -
P/NAPS 0.35 0.34 0.36 0.40 0.51 0.52 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