[AXTERIA] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -58.08%
YoY- 10.37%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 219,989 175,141 119,461 53,703 177,121 143,548 99,245 69.92%
PBT 16,218 15,576 9,761 4,507 10,787 10,671 8,139 58.28%
Tax -4,992 -4,374 -2,600 -1,186 -2,865 -2,734 -2,102 77.90%
NP 11,226 11,202 7,161 3,321 7,922 7,937 6,037 51.16%
-
NP to SH 11,226 11,202 6,957 3,321 7,922 7,937 6,037 51.16%
-
Tax Rate 30.78% 28.08% 26.64% 26.31% 26.56% 25.62% 25.83% -
Total Cost 208,763 163,939 112,300 50,382 169,199 135,611 93,208 71.10%
-
Net Worth 60,058 124,813 125,044 124,732 121,652 120,848 123,235 -38.04%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 5,069 3,900 - - 7,798 - - -
Div Payout % 45.16% 34.82% - - 98.44% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 60,058 124,813 125,044 124,732 121,652 120,848 123,235 -38.04%
NOSH 77,998 78,008 75,784 77,957 77,982 77,966 77,997 0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.10% 6.40% 5.99% 6.18% 4.47% 5.53% 6.08% -
ROE 18.69% 8.97% 5.56% 2.66% 6.51% 6.57% 4.90% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 282.04 224.52 157.63 68.89 227.13 184.11 127.24 69.92%
EPS 7.20 14.36 9.18 4.26 10.16 10.18 7.74 -4.70%
DPS 6.50 5.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.77 1.60 1.65 1.60 1.56 1.55 1.58 -38.04%
Adjusted Per Share Value based on latest NOSH - 77,957
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 27.90 22.21 15.15 6.81 22.46 18.20 12.59 69.89%
EPS 1.42 1.42 0.88 0.42 1.00 1.01 0.77 50.32%
DPS 0.64 0.49 0.00 0.00 0.99 0.00 0.00 -
NAPS 0.0762 0.1583 0.1586 0.1582 0.1543 0.1533 0.1563 -38.02%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.72 0.64 0.76 0.62 0.58 0.56 0.56 -
P/RPS 0.26 0.29 0.48 0.90 0.26 0.30 0.44 -29.55%
P/EPS 5.00 4.46 8.28 14.55 5.71 5.50 7.24 -21.85%
EY 19.99 22.44 12.08 6.87 17.52 18.18 13.82 27.87%
DY 9.03 7.81 0.00 0.00 17.24 0.00 0.00 -
P/NAPS 0.94 0.40 0.46 0.39 0.37 0.36 0.35 93.09%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 28/11/03 21/08/03 29/05/03 26/02/03 26/11/02 -
Price 0.67 0.75 0.64 0.68 0.54 0.52 0.57 -
P/RPS 0.24 0.33 0.41 0.99 0.24 0.28 0.45 -34.20%
P/EPS 4.66 5.22 6.97 15.96 5.32 5.11 7.36 -26.24%
EY 21.48 19.15 14.34 6.26 18.81 19.58 13.58 35.71%
DY 9.70 6.67 0.00 0.00 18.52 0.00 0.00 -
P/NAPS 0.87 0.47 0.39 0.43 0.35 0.34 0.36 79.98%

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