[AXTERIA] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 109.49%
YoY- 15.24%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 65,459 219,989 175,141 119,461 53,703 177,121 143,548 -40.78%
PBT 6,752 16,218 15,576 9,761 4,507 10,787 10,671 -26.31%
Tax -2,503 -4,992 -4,374 -2,600 -1,186 -2,865 -2,734 -5.72%
NP 4,249 11,226 11,202 7,161 3,321 7,922 7,937 -34.09%
-
NP to SH 4,249 11,226 11,202 6,957 3,321 7,922 7,937 -34.09%
-
Tax Rate 37.07% 30.78% 28.08% 26.64% 26.31% 26.56% 25.62% -
Total Cost 61,210 208,763 163,939 112,300 50,382 169,199 135,611 -41.18%
-
Net Worth 124,741 60,058 124,813 125,044 124,732 121,652 120,848 2.13%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 5,069 3,900 - - 7,798 - -
Div Payout % - 45.16% 34.82% - - 98.44% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 124,741 60,058 124,813 125,044 124,732 121,652 120,848 2.13%
NOSH 77,963 77,998 78,008 75,784 77,957 77,982 77,966 -0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.49% 5.10% 6.40% 5.99% 6.18% 4.47% 5.53% -
ROE 3.41% 18.69% 8.97% 5.56% 2.66% 6.51% 6.57% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 83.96 282.04 224.52 157.63 68.89 227.13 184.11 -40.78%
EPS 5.45 7.20 14.36 9.18 4.26 10.16 10.18 -34.09%
DPS 0.00 6.50 5.00 0.00 0.00 10.00 0.00 -
NAPS 1.60 0.77 1.60 1.65 1.60 1.56 1.55 2.14%
Adjusted Per Share Value based on latest NOSH - 75,711
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.30 27.90 22.21 15.15 6.81 22.46 18.20 -40.78%
EPS 0.54 1.42 1.42 0.88 0.42 1.00 1.01 -34.15%
DPS 0.00 0.64 0.49 0.00 0.00 0.99 0.00 -
NAPS 0.1582 0.0762 0.1583 0.1586 0.1582 0.1543 0.1533 2.12%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.68 0.72 0.64 0.76 0.62 0.58 0.56 -
P/RPS 0.81 0.26 0.29 0.48 0.90 0.26 0.30 94.01%
P/EPS 12.48 5.00 4.46 8.28 14.55 5.71 5.50 72.76%
EY 8.01 19.99 22.44 12.08 6.87 17.52 18.18 -42.12%
DY 0.00 9.03 7.81 0.00 0.00 17.24 0.00 -
P/NAPS 0.43 0.94 0.40 0.46 0.39 0.37 0.36 12.58%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 19/05/04 26/02/04 28/11/03 21/08/03 29/05/03 26/02/03 -
Price 0.70 0.67 0.75 0.64 0.68 0.54 0.52 -
P/RPS 0.83 0.24 0.33 0.41 0.99 0.24 0.28 106.49%
P/EPS 12.84 4.66 5.22 6.97 15.96 5.32 5.11 84.92%
EY 7.79 21.48 19.15 14.34 6.26 18.81 19.58 -45.93%
DY 0.00 9.70 6.67 0.00 0.00 18.52 0.00 -
P/NAPS 0.44 0.87 0.47 0.39 0.43 0.35 0.34 18.77%

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