[AXTERIA] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -62.15%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 227,659 180,270 133,789 65,459 219,989 175,141 119,461 53.65%
PBT 26,472 21,377 14,887 6,752 16,218 15,576 9,761 94.35%
Tax -8,484 -6,612 -4,342 -2,503 -4,992 -4,374 -2,600 119.83%
NP 17,988 14,765 10,545 4,249 11,226 11,202 7,161 84.68%
-
NP to SH 17,988 14,765 10,545 4,249 11,226 11,202 6,957 88.27%
-
Tax Rate 32.05% 30.93% 29.17% 37.07% 30.78% 28.08% 26.64% -
Total Cost 209,671 165,505 123,244 61,210 208,763 163,939 112,300 51.56%
-
Net Worth 126,801 130,256 131,812 124,741 60,058 124,813 125,044 0.93%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 6,261 2,729 - - 5,069 3,900 - -
Div Payout % 34.81% 18.49% - - 45.16% 34.82% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 126,801 130,256 131,812 124,741 60,058 124,813 125,044 0.93%
NOSH 156,544 77,997 77,995 77,963 77,998 78,008 75,784 62.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.90% 8.19% 7.88% 6.49% 5.10% 6.40% 5.99% -
ROE 14.19% 11.34% 8.00% 3.41% 18.69% 8.97% 5.56% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 145.43 231.12 171.53 83.96 282.04 224.52 157.63 -5.22%
EPS 11.49 18.93 13.52 5.45 7.20 14.36 9.18 16.12%
DPS 4.00 3.50 0.00 0.00 6.50 5.00 0.00 -
NAPS 0.81 1.67 1.69 1.60 0.77 1.60 1.65 -37.74%
Adjusted Per Share Value based on latest NOSH - 77,963
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.87 22.86 16.97 8.30 27.90 22.21 15.15 53.64%
EPS 2.28 1.87 1.34 0.54 1.42 1.42 0.88 88.53%
DPS 0.79 0.35 0.00 0.00 0.64 0.49 0.00 -
NAPS 0.1608 0.1652 0.1672 0.1582 0.0762 0.1583 0.1586 0.92%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.75 0.79 0.76 0.68 0.72 0.64 0.76 -
P/RPS 0.52 0.34 0.44 0.81 0.26 0.29 0.48 5.47%
P/EPS 6.53 4.17 5.62 12.48 5.00 4.46 8.28 -14.62%
EY 15.32 23.96 17.79 8.01 19.99 22.44 12.08 17.14%
DY 5.33 4.43 0.00 0.00 9.03 7.81 0.00 -
P/NAPS 0.93 0.47 0.45 0.43 0.94 0.40 0.46 59.81%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 18/02/05 26/11/04 20/08/04 19/05/04 26/02/04 28/11/03 -
Price 0.71 0.87 0.69 0.70 0.67 0.75 0.64 -
P/RPS 0.49 0.38 0.40 0.83 0.24 0.33 0.41 12.60%
P/EPS 6.18 4.60 5.10 12.84 4.66 5.22 6.97 -7.69%
EY 16.18 21.76 19.59 7.79 21.48 19.15 14.34 8.37%
DY 5.63 4.02 0.00 0.00 9.70 6.67 0.00 -
P/NAPS 0.88 0.52 0.41 0.44 0.87 0.47 0.39 71.94%

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