[AXTERIA] QoQ 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- 15.66%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter 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 44,848 55,680 65,758 53,703 33,573 44,303 29.75%
PBT 6,752 642 5,815 5,254 4,507 116 2,531 92.46%
Tax -2,503 -618 -1,774 -1,413 -1,186 -131 -631 150.79%
NP 4,249 24 4,041 3,841 3,321 -15 1,900 71.09%
-
NP to SH 4,249 24 4,041 3,841 3,321 -15 1,900 71.09%
-
Tax Rate 37.07% 96.26% 30.51% 26.89% 26.31% 112.93% 24.93% -
Total Cost 61,210 44,824 51,639 61,917 50,382 33,588 42,403 27.75%
-
Net Worth 124,741 123,088 124,818 124,923 124,732 116,999 120,696 2.22%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 3,176 1,950 - - 7,500 - -
Div Payout % - 13,235.29% 48.26% - - 0.00% - -
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 124,741 123,088 124,818 124,923 124,732 116,999 120,696 2.22%
NOSH 77,963 79,411 78,011 75,711 77,957 75,000 77,868 0.08%
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% 0.05% 7.26% 5.84% 6.18% -0.04% 4.29% -
ROE 3.41% 0.02% 3.24% 3.07% 2.66% -0.01% 1.57% -
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 56.48 71.37 86.85 68.89 44.76 56.89 29.65%
EPS 5.45 0.02 5.18 4.92 4.26 -0.02 2.44 70.95%
DPS 0.00 4.00 2.50 0.00 0.00 10.00 0.00 -
NAPS 1.60 1.55 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 5.69 7.06 8.34 6.81 4.26 5.62 29.71%
EPS 0.54 0.00 0.51 0.49 0.42 0.00 0.24 71.79%
DPS 0.00 0.40 0.25 0.00 0.00 0.95 0.00 -
NAPS 0.1582 0.1561 0.1583 0.1584 0.1582 0.1484 0.1531 2.21%
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 1.27 0.90 0.88 0.90 1.30 0.98 -11.93%
P/EPS 12.48 2,382.35 12.36 14.98 14.55 -2,900.00 22.95 -33.40%
EY 8.01 0.04 8.09 6.68 6.87 -0.03 4.36 50.05%
DY 0.00 5.56 3.91 0.00 0.00 17.24 0.00 -
P/NAPS 0.43 0.46 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 1.19 1.05 0.74 0.99 1.21 0.91 -5.95%
P/EPS 12.84 2,216.91 14.48 12.62 15.96 -2,700.00 21.31 -28.68%
EY 7.79 0.05 6.91 7.93 6.26 -0.04 4.69 40.29%
DY 0.00 5.97 3.33 0.00 0.00 18.52 0.00 -
P/NAPS 0.44 0.43 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