[AXTERIA] YoY 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
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 301,927 227,659 219,989 177,121 121,440 25.55%
PBT 22,768 26,471 16,218 10,785 10,836 20.38%
Tax -5,675 -8,484 -4,991 -2,865 -2,160 27.29%
NP 17,093 17,987 11,227 7,920 8,676 18.46%
-
NP to SH 16,629 17,987 11,227 7,920 8,676 17.64%
-
Tax Rate 24.93% 32.05% 30.77% 26.56% 19.93% -
Total Cost 284,834 209,672 208,762 169,201 112,764 26.04%
-
Net Worth 137,652 127,932 123,088 116,999 116,654 4.22%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 17,414 9,047 5,126 7,500 3,888 45.43%
Div Payout % 104.73% 50.30% 45.66% 94.70% 44.82% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 137,652 127,932 123,088 116,999 116,654 4.22%
NOSH 165,846 157,941 79,411 75,000 77,769 20.82%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 5.66% 7.90% 5.10% 4.47% 7.14% -
ROE 12.08% 14.06% 9.12% 6.77% 7.44% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 182.05 144.14 277.02 236.16 156.15 3.90%
EPS 10.03 11.39 14.14 10.56 11.16 -2.63%
DPS 10.50 5.73 6.46 10.00 5.00 20.36%
NAPS 0.83 0.81 1.55 1.56 1.50 -13.74%
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 CAGR
RPS 38.29 28.87 27.90 22.46 15.40 25.55%
EPS 2.11 2.28 1.42 1.00 1.10 17.67%
DPS 2.21 1.15 0.65 0.95 0.49 45.69%
NAPS 0.1746 0.1622 0.1561 0.1484 0.1479 4.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 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 -
P/RPS 0.42 0.52 0.26 0.25 0.51 -4.73%
P/EPS 7.58 6.59 5.09 5.49 7.17 1.39%
EY 13.19 15.18 19.64 18.21 13.95 -1.38%
DY 13.82 7.64 8.97 17.24 6.25 21.92%
P/NAPS 0.92 0.93 0.46 0.37 0.53 14.77%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 24/05/06 25/05/05 19/05/04 29/05/03 - -
Price 0.77 0.71 0.67 0.54 0.00 -
P/RPS 0.42 0.49 0.24 0.23 0.00 -
P/EPS 7.68 6.23 4.74 5.11 0.00 -
EY 13.02 16.04 21.10 19.56 0.00 -
DY 13.64 8.07 9.64 18.52 0.00 -
P/NAPS 0.93 0.88 0.43 0.35 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