[AXTERIA] YoY Annual (Unaudited) 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
YoY- -26.31%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 301,927 227,659 219,989 177,121 160,138 0 -
PBT 22,767 26,472 16,218 10,787 13,633 0 -
Tax -5,583 -8,484 -4,992 -2,865 -2,882 0 -
NP 17,184 17,988 11,226 7,922 10,751 0 -
-
NP to SH 16,628 17,988 11,226 7,922 10,751 0 -
-
Tax Rate 24.52% 32.05% 30.78% 26.56% 21.14% - -
Total Cost 284,743 209,671 208,763 169,199 149,387 0 -
-
Net Worth 136,761 126,801 60,058 121,652 104,990 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 17,301 6,261 5,069 7,798 3,499 - -
Div Payout % 104.05% 34.81% 45.16% 98.44% 32.55% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 136,761 126,801 60,058 121,652 104,990 0 -
NOSH 164,773 156,544 77,998 77,982 69,993 0 -
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.69% 7.90% 5.10% 4.47% 6.71% 0.00% -
ROE 12.16% 14.19% 18.69% 6.51% 10.24% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 183.24 145.43 282.04 227.13 228.79 0.00 -
EPS 10.10 11.49 7.20 10.16 15.36 0.00 -
DPS 10.50 4.00 6.50 10.00 5.00 0.00 -
NAPS 0.83 0.81 0.77 1.56 1.50 0.00 -
Adjusted Per Share Value based on latest NOSH - 75,000
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.29 28.87 27.90 22.46 20.31 0.00 -
EPS 2.11 2.28 1.42 1.00 1.36 0.00 -
DPS 2.19 0.79 0.64 0.99 0.44 0.00 -
NAPS 0.1734 0.1608 0.0762 0.1543 0.1331 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 0.76 0.75 0.72 0.58 0.80 0.00 -
P/RPS 0.41 0.52 0.26 0.26 0.35 0.00 -
P/EPS 7.53 6.53 5.00 5.71 5.21 0.00 -
EY 13.28 15.32 19.99 17.52 19.20 0.00 -
DY 13.82 5.33 9.03 17.24 6.25 0.00 -
P/NAPS 0.92 0.93 0.94 0.37 0.53 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/06 25/05/05 19/05/04 29/05/03 31/05/02 - -
Price 0.77 0.71 0.67 0.54 0.77 0.00 -
P/RPS 0.42 0.49 0.24 0.24 0.34 0.00 -
P/EPS 7.63 6.18 4.66 5.32 5.01 0.00 -
EY 13.11 16.18 21.48 18.81 19.95 0.00 -
DY 13.64 5.63 9.70 18.52 6.49 0.00 -
P/NAPS 0.93 0.88 0.87 0.35 0.51 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