[AXTERIA] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -12.16%
YoY- -8.71%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 208,714 197,337 187,992 177,121 173,105 171,431 164,272 17.25%
PBT 15,692 12,408 11,305 10,785 12,103 14,661 14,823 3.86%
Tax -4,504 -3,361 -3,073 -2,865 -3,087 -3,055 -3,138 27.15%
NP 11,188 9,047 8,232 7,920 9,016 11,606 11,685 -2.84%
-
NP to SH 11,188 9,047 8,232 7,920 9,016 11,606 11,685 -2.84%
-
Tax Rate 28.70% 27.09% 27.18% 26.56% 25.51% 20.84% 21.17% -
Total Cost 197,526 188,290 179,760 169,201 164,089 159,825 152,587 18.72%
-
Net Worth 124,818 124,923 124,732 116,999 120,696 123,264 120,048 2.62%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 9,450 7,500 7,500 7,500 3,888 3,888 3,888 80.48%
Div Payout % 84.47% 82.90% 91.11% 94.70% 43.13% 33.50% 33.28% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 124,818 124,923 124,732 116,999 120,696 123,264 120,048 2.62%
NOSH 78,011 75,711 77,957 75,000 77,868 78,015 77,953 0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.36% 4.58% 4.38% 4.47% 5.21% 6.77% 7.11% -
ROE 8.96% 7.24% 6.60% 6.77% 7.47% 9.42% 9.73% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 267.54 260.64 241.15 236.16 222.30 219.74 210.73 17.19%
EPS 14.34 11.95 10.56 10.56 11.58 14.88 14.99 -2.90%
DPS 12.11 9.91 9.62 10.00 5.00 4.98 4.99 80.29%
NAPS 1.60 1.65 1.60 1.56 1.55 1.58 1.54 2.57%
Adjusted Per Share Value based on latest NOSH - 75,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 26.47 25.03 23.84 22.46 21.95 21.74 20.83 17.26%
EPS 1.42 1.15 1.04 1.00 1.14 1.47 1.48 -2.71%
DPS 1.20 0.95 0.95 0.95 0.49 0.49 0.49 81.39%
NAPS 0.1583 0.1584 0.1582 0.1484 0.1531 0.1563 0.1522 2.64%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.64 0.76 0.62 0.58 0.56 0.56 0.64 -
P/RPS 0.24 0.29 0.26 0.25 0.25 0.25 0.30 -13.78%
P/EPS 4.46 6.36 5.87 5.49 4.84 3.76 4.27 2.93%
EY 22.41 15.72 17.03 18.21 20.68 26.57 23.42 -2.88%
DY 18.93 13.03 15.52 17.24 8.93 8.90 7.79 80.45%
P/NAPS 0.40 0.46 0.39 0.37 0.36 0.35 0.42 -3.19%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 21/08/03 29/05/03 26/02/03 26/11/02 28/08/02 -
Price 0.75 0.64 0.68 0.54 0.52 0.57 0.62 -
P/RPS 0.28 0.25 0.28 0.23 0.23 0.26 0.29 -2.30%
P/EPS 5.23 5.36 6.44 5.11 4.49 3.83 4.14 16.81%
EY 19.12 18.67 15.53 19.56 22.27 26.10 24.18 -14.45%
DY 16.15 15.48 14.15 18.52 9.62 8.74 8.05 58.86%
P/NAPS 0.47 0.39 0.43 0.35 0.34 0.36 0.40 11.31%

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