[AXTERIA] QoQ 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- 17604.17%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 47,389 46,481 68,330 65,459 44,848 55,680 65,758 -19.60%
PBT 5,095 6,489 8,135 6,752 642 5,815 5,254 -2.02%
Tax -1,873 -2,269 -1,839 -2,503 -618 -1,774 -1,413 20.64%
NP 3,222 4,220 6,296 4,249 24 4,041 3,841 -11.04%
-
NP to SH 3,222 4,220 6,296 4,249 24 4,041 3,841 -11.04%
-
Tax Rate 36.76% 34.97% 22.61% 37.07% 96.26% 30.51% 26.89% -
Total Cost 44,167 42,261 62,034 61,210 44,824 51,639 61,917 -20.14%
-
Net Worth 127,932 130,266 131,849 124,741 123,088 124,818 124,923 1.59%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 6,317 2,730 - - 3,176 1,950 - -
Div Payout % 196.08% 64.70% - - 13,235.29% 48.26% - -
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 127,932 130,266 131,849 124,741 123,088 124,818 124,923 1.59%
NOSH 157,941 78,003 78,017 77,963 79,411 78,011 75,711 63.19%
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 6.80% 9.08% 9.21% 6.49% 0.05% 7.26% 5.84% -
ROE 2.52% 3.24% 4.78% 3.41% 0.02% 3.24% 3.07% -
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 30.00 59.59 87.58 83.96 56.48 71.37 86.85 -50.73%
EPS 2.04 5.41 8.07 5.45 0.02 5.18 4.92 -44.36%
DPS 4.00 3.50 0.00 0.00 4.00 2.50 0.00 -
NAPS 0.81 1.67 1.69 1.60 1.55 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 8.03 7.88 11.58 11.09 7.60 9.44 11.15 -19.63%
EPS 0.55 0.72 1.07 0.72 0.00 0.68 0.65 -10.53%
DPS 1.07 0.46 0.00 0.00 0.54 0.33 0.00 -
NAPS 0.2168 0.2208 0.2235 0.2114 0.2086 0.2116 0.2117 1.59%
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 2.50 1.33 0.87 0.81 1.27 0.90 0.88 100.46%
P/EPS 36.76 14.60 9.42 12.48 2,382.35 12.36 14.98 81.83%
EY 2.72 6.85 10.62 8.01 0.04 8.09 6.68 -45.03%
DY 5.33 4.43 0.00 0.00 5.56 3.91 0.00 -
P/NAPS 0.93 0.47 0.45 0.43 0.46 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 2.37 1.46 0.79 0.83 1.19 1.05 0.74 117.12%
P/EPS 34.80 16.08 8.55 12.84 2,216.91 14.48 12.62 96.52%
EY 2.87 6.22 11.70 7.79 0.05 6.91 7.93 -49.18%
DY 5.63 4.02 0.00 0.00 5.97 3.33 0.00 -
P/NAPS 0.88 0.52 0.41 0.44 0.43 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