[AXTERIA] YoY 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
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 304,261 235,051 231,745 187,992 164,272 0 -
PBT 23,848 25,793 18,463 11,305 14,823 0 -
Tax -6,025 -7,382 -6,308 -3,073 -3,138 0 -
NP 17,823 18,411 12,155 8,232 11,685 0 -
-
NP to SH 16,906 18,411 12,155 8,232 11,685 0 -
-
Tax Rate 25.26% 28.62% 34.17% 27.18% 21.17% - -
Total Cost 286,438 216,640 219,590 179,760 152,587 0 -
-
Net Worth 145,290 136,770 77,963 124,732 120,048 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 17,414 9,047 5,126 7,500 3,888 - -
Div Payout % 103.01% 49.14% 42.18% 91.11% 33.28% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 145,290 136,770 77,963 124,732 120,048 0 -
NOSH 168,941 162,822 77,963 77,957 77,953 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.86% 7.83% 5.24% 4.38% 7.11% 0.00% -
ROE 11.64% 13.46% 15.59% 6.60% 9.73% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 180.10 144.36 297.25 241.15 210.73 0.00 -
EPS 10.01 11.31 15.59 10.56 14.99 0.00 -
DPS 10.31 5.56 6.58 9.62 4.99 0.00 -
NAPS 0.86 0.84 1.00 1.60 1.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 77,957
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 38.58 29.81 29.39 23.84 20.83 0.00 -
EPS 2.14 2.33 1.54 1.04 1.48 0.00 -
DPS 2.21 1.15 0.65 0.95 0.49 0.00 -
NAPS 0.1842 0.1734 0.0989 0.1582 0.1522 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.80 0.81 0.68 0.62 0.64 0.00 -
P/RPS 0.44 0.56 0.23 0.26 0.30 0.00 -
P/EPS 7.99 7.16 4.36 5.87 4.27 0.00 -
EY 12.51 13.96 22.93 17.03 23.42 0.00 -
DY 12.89 6.86 9.67 15.52 7.79 0.00 -
P/NAPS 0.93 0.96 0.68 0.39 0.42 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/07/06 28/07/05 20/08/04 21/08/03 28/08/02 - -
Price 0.79 0.81 0.70 0.68 0.62 0.00 -
P/RPS 0.44 0.56 0.24 0.28 0.29 0.00 -
P/EPS 7.89 7.16 4.49 6.44 4.14 0.00 -
EY 12.67 13.96 22.27 15.53 24.18 0.00 -
DY 13.05 6.86 9.39 14.15 8.05 0.00 -
P/NAPS 0.92 0.96 0.70 0.43 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