[AXTERIA] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 3.94%
YoY- -29.55%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 219,989 208,714 197,337 187,992 177,121 173,105 171,431 18.07%
PBT 16,218 15,692 12,408 11,305 10,785 12,103 14,661 6.95%
Tax -4,991 -4,504 -3,361 -3,073 -2,865 -3,087 -3,055 38.67%
NP 11,227 11,188 9,047 8,232 7,920 9,016 11,606 -2.18%
-
NP to SH 11,227 11,188 9,047 8,232 7,920 9,016 11,606 -2.18%
-
Tax Rate 30.77% 28.70% 27.09% 27.18% 26.56% 25.51% 20.84% -
Total Cost 208,762 197,526 188,290 179,760 169,201 164,089 159,825 19.47%
-
Net Worth 123,088 124,818 124,923 124,732 116,999 120,696 123,264 -0.09%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 5,126 9,450 7,500 7,500 7,500 3,888 3,888 20.21%
Div Payout % 45.66% 84.47% 82.90% 91.11% 94.70% 43.13% 33.50% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 123,088 124,818 124,923 124,732 116,999 120,696 123,264 -0.09%
NOSH 79,411 78,011 75,711 77,957 75,000 77,868 78,015 1.18%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.10% 5.36% 4.58% 4.38% 4.47% 5.21% 6.77% -
ROE 9.12% 8.96% 7.24% 6.60% 6.77% 7.47% 9.42% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 277.02 267.54 260.64 241.15 236.16 222.30 219.74 16.68%
EPS 14.14 14.34 11.95 10.56 10.56 11.58 14.88 -3.34%
DPS 6.46 12.11 9.91 9.62 10.00 5.00 4.98 18.92%
NAPS 1.55 1.60 1.65 1.60 1.56 1.55 1.58 -1.26%
Adjusted Per Share Value based on latest NOSH - 77,957
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 27.90 26.47 25.03 23.84 22.46 21.95 21.74 18.07%
EPS 1.42 1.42 1.15 1.04 1.00 1.14 1.47 -2.27%
DPS 0.65 1.20 0.95 0.95 0.95 0.49 0.49 20.70%
NAPS 0.1561 0.1583 0.1584 0.1582 0.1484 0.1531 0.1563 -0.08%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.72 0.64 0.76 0.62 0.58 0.56 0.56 -
P/RPS 0.26 0.24 0.29 0.26 0.25 0.25 0.25 2.64%
P/EPS 5.09 4.46 6.36 5.87 5.49 4.84 3.76 22.35%
EY 19.64 22.41 15.72 17.03 18.21 20.68 26.57 -18.23%
DY 8.97 18.93 13.03 15.52 17.24 8.93 8.90 0.52%
P/NAPS 0.46 0.40 0.46 0.39 0.37 0.36 0.35 19.96%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 28/11/03 21/08/03 29/05/03 26/02/03 26/11/02 -
Price 0.67 0.75 0.64 0.68 0.54 0.52 0.57 -
P/RPS 0.24 0.28 0.25 0.28 0.23 0.23 0.26 -5.19%
P/EPS 4.74 5.23 5.36 6.44 5.11 4.49 3.83 15.25%
EY 21.10 19.12 18.67 15.53 19.56 22.27 26.10 -13.20%
DY 9.64 16.15 15.48 14.15 18.52 9.62 8.74 6.74%
P/NAPS 0.43 0.47 0.39 0.43 0.35 0.34 0.36 12.56%

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