[AXTERIA] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -37.21%
YoY- -57.68%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 65,758 53,703 33,573 44,303 56,413 42,832 29,557 70.33%
PBT 5,254 4,507 116 2,531 4,151 3,987 1,434 137.47%
Tax -1,413 -1,186 -131 -631 -1,125 -978 -353 151.89%
NP 3,841 3,321 -15 1,900 3,026 3,009 1,081 132.67%
-
NP to SH 3,841 3,321 -15 1,900 3,026 3,009 1,081 132.67%
-
Tax Rate 26.89% 26.31% 112.93% 24.93% 27.10% 24.53% 24.62% -
Total Cost 61,917 50,382 33,588 42,403 53,387 39,823 28,476 67.75%
-
Net Worth 124,923 124,732 116,999 120,696 123,264 120,048 116,654 4.66%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 7,500 - - - 3,888 -
Div Payout % - - 0.00% - - - 359.71% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 124,923 124,732 116,999 120,696 123,264 120,048 116,654 4.66%
NOSH 75,711 77,957 75,000 77,868 78,015 77,953 77,769 -1.77%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.84% 6.18% -0.04% 4.29% 5.36% 7.03% 3.66% -
ROE 3.07% 2.66% -0.01% 1.57% 2.45% 2.51% 0.93% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 86.85 68.89 44.76 56.89 72.31 54.95 38.01 73.39%
EPS 4.92 4.26 -0.02 2.44 3.88 3.86 1.39 132.07%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 1.65 1.60 1.56 1.55 1.58 1.54 1.50 6.55%
Adjusted Per Share Value based on latest NOSH - 77,868
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.34 6.81 4.26 5.62 7.15 5.43 3.75 70.29%
EPS 0.49 0.42 0.00 0.24 0.38 0.38 0.14 130.34%
DPS 0.00 0.00 0.95 0.00 0.00 0.00 0.49 -
NAPS 0.1584 0.1582 0.1484 0.1531 0.1563 0.1522 0.1479 4.67%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.76 0.62 0.58 0.56 0.56 0.64 0.80 -
P/RPS 0.88 0.90 1.30 0.98 0.77 1.16 2.10 -43.97%
P/EPS 14.98 14.55 -2,900.00 22.95 14.44 16.58 57.55 -59.19%
EY 6.68 6.87 -0.03 4.36 6.93 6.03 1.74 144.97%
DY 0.00 0.00 17.24 0.00 0.00 0.00 6.25 -
P/NAPS 0.46 0.39 0.37 0.36 0.35 0.42 0.53 -9.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 21/08/03 29/05/03 26/02/03 26/11/02 28/08/02 31/05/02 -
Price 0.64 0.68 0.54 0.52 0.57 0.62 0.77 -
P/RPS 0.74 0.99 1.21 0.91 0.79 1.13 2.03 -48.93%
P/EPS 12.62 15.96 -2,700.00 21.31 14.70 16.06 55.40 -62.66%
EY 7.93 6.26 -0.04 4.69 6.80 6.23 1.81 167.50%
DY 0.00 0.00 18.52 0.00 0.00 0.00 6.49 -
P/NAPS 0.39 0.43 0.35 0.34 0.36 0.40 0.51 -16.36%

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