[AXTERIA] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 24.6%
YoY- -7.16%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 355,212 339,948 359,033 380,554 342,452 314,492 334,914 4.00%
PBT 20,676 20,080 27,526 31,690 24,196 22,334 28,124 -18.55%
Tax -4,520 -3,956 -5,780 -6,626 -5,072 -4,344 -5,737 -14.70%
NP 16,156 16,124 21,746 25,064 19,124 17,990 22,386 -19.55%
-
NP to SH 15,076 15,127 20,442 23,564 18,912 16,903 20,962 -19.74%
-
Tax Rate 21.86% 19.70% 21.00% 20.91% 20.96% 19.45% 20.40% -
Total Cost 339,056 323,824 337,286 355,490 323,328 296,502 312,528 5.58%
-
Net Worth 144,827 144,570 153,673 150,145 151,719 144,735 148,837 -1.80%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 14,545 8,831 - - 18,953 11,405 -
Div Payout % - 96.15% 43.20% - - 112.13% 54.41% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 144,827 144,570 153,673 150,145 151,719 144,735 148,837 -1.80%
NOSH 174,490 176,305 176,635 176,641 176,417 172,303 171,077 1.32%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.55% 4.74% 6.06% 6.59% 5.58% 5.72% 6.68% -
ROE 10.41% 10.46% 13.30% 15.69% 12.47% 11.68% 14.08% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 203.57 192.82 203.26 215.44 194.11 182.52 195.77 2.64%
EPS 8.64 8.58 11.57 13.34 10.72 9.81 12.25 -20.78%
DPS 0.00 8.25 5.00 0.00 0.00 11.00 6.67 -
NAPS 0.83 0.82 0.87 0.85 0.86 0.84 0.87 -3.09%
Adjusted Per Share Value based on latest NOSH - 176,766
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 49.55 47.42 50.08 53.08 47.77 43.87 46.72 4.00%
EPS 2.10 2.11 2.85 3.29 2.64 2.36 2.92 -19.74%
DPS 0.00 2.03 1.23 0.00 0.00 2.64 1.59 -
NAPS 0.202 0.2017 0.2144 0.2094 0.2116 0.2019 0.2076 -1.80%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.84 0.92 1.02 1.12 1.02 0.95 0.96 -
P/RPS 0.41 0.48 0.50 0.52 0.53 0.52 0.49 -11.21%
P/EPS 9.72 10.72 8.81 8.40 9.51 9.68 7.83 15.52%
EY 10.29 9.33 11.35 11.91 10.51 10.33 12.76 -13.37%
DY 0.00 8.97 4.90 0.00 0.00 11.58 6.94 -
P/NAPS 1.01 1.12 1.17 1.32 1.19 1.13 1.10 -5.53%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 04/08/08 20/05/08 19/02/08 20/11/07 30/07/07 29/05/07 07/02/07 -
Price 0.88 0.94 0.98 1.01 1.13 0.93 1.14 -
P/RPS 0.43 0.49 0.48 0.47 0.58 0.51 0.58 -18.10%
P/EPS 10.19 10.96 8.47 7.57 10.54 9.48 9.30 6.28%
EY 9.82 9.13 11.81 13.21 9.49 10.55 10.75 -5.85%
DY 0.00 8.78 5.10 0.00 0.00 11.83 5.85 -
P/NAPS 1.06 1.15 1.13 1.19 1.31 1.11 1.31 -13.17%

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