[AXTERIA] QoQ TTM 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- -22.32%
YoY- 18.71%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 197,337 187,992 177,121 173,105 171,431 164,272 121,440 38.17%
PBT 12,408 11,305 10,785 12,103 14,661 14,823 10,836 9.44%
Tax -3,361 -3,073 -2,865 -3,087 -3,055 -3,138 -2,160 34.24%
NP 9,047 8,232 7,920 9,016 11,606 11,685 8,676 2.82%
-
NP to SH 9,047 8,232 7,920 9,016 11,606 11,685 8,676 2.82%
-
Tax Rate 27.09% 27.18% 26.56% 25.51% 20.84% 21.17% 19.93% -
Total Cost 188,290 179,760 169,201 164,089 159,825 152,587 112,764 40.70%
-
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 7,500 7,500 3,888 3,888 3,888 3,888 54.89%
Div Payout % 82.90% 91.11% 94.70% 43.13% 33.50% 33.28% 44.82% -
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 4.58% 4.38% 4.47% 5.21% 6.77% 7.11% 7.14% -
ROE 7.24% 6.60% 6.77% 7.47% 9.42% 9.73% 7.44% -
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 260.64 241.15 236.16 222.30 219.74 210.73 156.15 40.66%
EPS 11.95 10.56 10.56 11.58 14.88 14.99 11.16 4.66%
DPS 9.91 9.62 10.00 5.00 4.98 4.99 5.00 57.72%
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 25.03 23.84 22.46 21.95 21.74 20.83 15.40 38.19%
EPS 1.15 1.04 1.00 1.14 1.47 1.48 1.10 3.00%
DPS 0.95 0.95 0.95 0.49 0.49 0.49 0.49 55.42%
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 0.29 0.26 0.25 0.25 0.25 0.30 0.51 -31.34%
P/EPS 6.36 5.87 5.49 4.84 3.76 4.27 7.17 -7.67%
EY 15.72 17.03 18.21 20.68 26.57 23.42 13.95 8.28%
DY 13.03 15.52 17.24 8.93 8.90 7.79 6.25 63.12%
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 - -
Price 0.64 0.68 0.54 0.52 0.57 0.62 0.00 -
P/RPS 0.25 0.28 0.23 0.23 0.26 0.29 0.00 -
P/EPS 5.36 6.44 5.11 4.49 3.83 4.14 0.00 -
EY 18.67 15.53 19.56 22.27 26.10 24.18 0.00 -
DY 15.48 14.15 18.52 9.62 8.74 8.05 0.00 -
P/NAPS 0.39 0.43 0.35 0.34 0.36 0.40 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