[AXTERIA] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -6.65%
YoY- 31.81%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 322,782 291,404 227,659 240,360 267,578 261,836 219,989 29.09%
PBT 28,600 24,296 26,472 28,502 29,774 27,008 16,218 45.91%
Tax -5,742 -5,604 -8,484 -8,816 -8,684 -10,012 -4,992 9.77%
NP 22,858 18,692 17,988 19,686 21,090 16,996 11,226 60.57%
-
NP to SH 22,436 18,692 17,988 19,686 21,090 16,996 11,226 58.59%
-
Tax Rate 20.08% 23.07% 32.05% 30.93% 29.17% 37.07% 30.78% -
Total Cost 299,924 272,712 209,671 220,673 246,488 244,840 208,763 27.29%
-
Net Worth 142,269 136,770 126,801 130,256 131,812 124,741 60,058 77.60%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 6,261 3,639 - - 5,069 -
Div Payout % - - 34.81% 18.49% - - 45.16% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 142,269 136,770 126,801 130,256 131,812 124,741 60,058 77.60%
NOSH 163,527 162,822 156,544 77,997 77,995 77,963 77,998 63.73%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.08% 6.41% 7.90% 8.19% 7.88% 6.49% 5.10% -
ROE 15.77% 13.67% 14.19% 15.11% 16.00% 13.62% 18.69% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 197.39 178.97 145.43 308.16 343.07 335.85 282.04 -21.15%
EPS 13.72 11.48 11.49 25.24 27.04 21.80 7.20 53.64%
DPS 0.00 0.00 4.00 4.67 0.00 0.00 6.50 -
NAPS 0.87 0.84 0.81 1.67 1.69 1.60 0.77 8.47%
Adjusted Per Share Value based on latest NOSH - 78,003
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 45.03 40.65 31.76 33.53 37.33 36.52 30.69 29.09%
EPS 3.13 2.61 2.51 2.75 2.94 2.37 1.57 58.33%
DPS 0.00 0.00 0.87 0.51 0.00 0.00 0.71 -
NAPS 0.1985 0.1908 0.1769 0.1817 0.1839 0.174 0.0838 77.60%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.81 0.81 0.75 0.79 0.76 0.68 0.72 -
P/RPS 0.41 0.45 0.52 0.26 0.22 0.20 0.26 35.44%
P/EPS 5.90 7.06 6.53 3.13 2.81 3.12 5.00 11.65%
EY 16.94 14.17 15.32 31.95 35.58 32.06 19.99 -10.44%
DY 0.00 0.00 5.33 5.91 0.00 0.00 9.03 -
P/NAPS 0.93 0.96 0.93 0.47 0.45 0.43 0.94 -0.70%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 28/07/05 25/05/05 18/02/05 26/11/04 20/08/04 19/05/04 -
Price 0.71 0.81 0.71 0.87 0.69 0.70 0.67 -
P/RPS 0.36 0.45 0.49 0.28 0.20 0.21 0.24 31.00%
P/EPS 5.17 7.06 6.18 3.45 2.55 3.21 4.66 7.16%
EY 19.32 14.17 16.18 29.01 39.19 31.14 21.48 -6.81%
DY 0.00 0.00 5.63 5.36 0.00 0.00 9.70 -
P/NAPS 0.82 0.96 0.88 0.52 0.41 0.44 0.87 -3.86%

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