[AXTERIA] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 34.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 177,121 173,105 171,431 164,272 121,440 91,883 49,254 134.90%
PBT 10,785 12,103 14,661 14,823 10,836 9,402 4,313 84.33%
Tax -2,865 -3,087 -3,055 -3,138 -2,160 -1,807 -1,208 77.93%
NP 7,920 9,016 11,606 11,685 8,676 7,595 3,105 86.79%
-
NP to SH 7,920 9,016 11,606 11,685 8,676 7,595 3,105 86.79%
-
Tax Rate 26.56% 25.51% 20.84% 21.17% 19.93% 19.22% 28.01% -
Total Cost 169,201 164,089 159,825 152,587 112,764 84,288 46,149 137.96%
-
Net Worth 116,999 120,696 123,264 120,048 116,654 104,369 94,929 14.96%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,500 3,888 3,888 3,888 3,888 - - -
Div Payout % 94.70% 43.13% 33.50% 33.28% 44.82% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 116,999 120,696 123,264 120,048 116,654 104,369 94,929 14.96%
NOSH 75,000 77,868 78,015 77,953 77,769 70,046 65,923 8.98%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.47% 5.21% 6.77% 7.11% 7.14% 8.27% 6.30% -
ROE 6.77% 7.47% 9.42% 9.73% 7.44% 7.28% 3.27% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 236.16 222.30 219.74 210.73 156.15 131.17 74.71 115.53%
EPS 10.56 11.58 14.88 14.99 11.16 10.84 4.71 71.38%
DPS 10.00 5.00 4.98 4.99 5.00 0.00 0.00 -
NAPS 1.56 1.55 1.58 1.54 1.50 1.49 1.44 5.48%
Adjusted Per Share Value based on latest NOSH - 77,953
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 22.46 21.95 21.74 20.83 15.40 11.65 6.25 134.79%
EPS 1.00 1.14 1.47 1.48 1.10 0.96 0.39 87.44%
DPS 0.95 0.49 0.49 0.49 0.49 0.00 0.00 -
NAPS 0.1484 0.1531 0.1563 0.1522 0.1479 0.1324 0.1204 14.97%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 - -
Price 0.58 0.56 0.56 0.64 0.80 0.94 0.00 -
P/RPS 0.25 0.25 0.25 0.30 0.51 0.72 0.00 -
P/EPS 5.49 4.84 3.76 4.27 7.17 8.67 0.00 -
EY 18.21 20.68 26.57 23.42 13.95 11.53 0.00 -
DY 17.24 8.93 8.90 7.79 6.25 0.00 0.00 -
P/NAPS 0.37 0.36 0.35 0.42 0.53 0.63 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 26/11/02 28/08/02 - - - -
Price 0.54 0.52 0.57 0.62 0.00 0.00 0.00 -
P/RPS 0.23 0.23 0.26 0.29 0.00 0.00 0.00 -
P/EPS 5.11 4.49 3.83 4.14 0.00 0.00 0.00 -
EY 19.56 22.27 26.10 24.18 0.00 0.00 0.00 -
DY 18.52 9.62 8.74 8.05 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.36 0.40 0.00 0.00 0.00 -

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