[AXTERIA] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -19.37%
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 359,033 380,554 342,452 314,492 334,914 352,280 300,740 12.50%
PBT 27,526 31,690 24,196 22,334 28,124 34,200 28,616 -2.54%
Tax -5,780 -6,626 -5,072 -4,344 -5,737 -7,066 -7,004 -11.98%
NP 21,746 25,064 19,124 17,990 22,386 27,134 21,612 0.41%
-
NP to SH 20,442 23,564 18,912 16,903 20,962 25,380 19,800 2.14%
-
Tax Rate 21.00% 20.91% 20.96% 19.45% 20.40% 20.66% 24.48% -
Total Cost 337,286 355,490 323,328 296,502 312,528 325,146 279,128 13.40%
-
Net Worth 153,673 150,145 151,719 144,735 148,837 146,096 145,290 3.79%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 8,831 - - 18,953 11,405 - - -
Div Payout % 43.20% - - 112.13% 54.41% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 153,673 150,145 151,719 144,735 148,837 146,096 145,290 3.79%
NOSH 176,635 176,641 176,417 172,303 171,077 169,879 168,941 3.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.06% 6.59% 5.58% 5.72% 6.68% 7.70% 7.19% -
ROE 13.30% 15.69% 12.47% 11.68% 14.08% 17.37% 13.63% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 203.26 215.44 194.11 182.52 195.77 207.37 178.01 9.21%
EPS 11.57 13.34 10.72 9.81 12.25 14.94 11.72 -0.85%
DPS 5.00 0.00 0.00 11.00 6.67 0.00 0.00 -
NAPS 0.87 0.85 0.86 0.84 0.87 0.86 0.86 0.77%
Adjusted Per Share Value based on latest NOSH - 173,823
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 60.85 64.50 58.04 53.30 56.77 59.71 50.97 12.50%
EPS 3.46 3.99 3.21 2.86 3.55 4.30 3.36 1.96%
DPS 1.50 0.00 0.00 3.21 1.93 0.00 0.00 -
NAPS 0.2605 0.2545 0.2572 0.2453 0.2523 0.2476 0.2463 3.79%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.02 1.12 1.02 0.95 0.96 0.88 0.80 -
P/RPS 0.50 0.52 0.53 0.52 0.49 0.42 0.45 7.25%
P/EPS 8.81 8.40 9.51 9.68 7.83 5.89 6.83 18.44%
EY 11.35 11.91 10.51 10.33 12.76 16.98 14.65 -15.60%
DY 4.90 0.00 0.00 11.58 6.94 0.00 0.00 -
P/NAPS 1.17 1.32 1.19 1.13 1.10 1.02 0.93 16.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 20/11/07 30/07/07 29/05/07 07/02/07 22/11/06 27/07/06 -
Price 0.98 1.01 1.13 0.93 1.14 1.06 0.79 -
P/RPS 0.48 0.47 0.58 0.51 0.58 0.51 0.44 5.95%
P/EPS 8.47 7.57 10.54 9.48 9.30 7.10 6.74 16.40%
EY 11.81 13.21 9.49 10.55 10.75 14.09 14.84 -14.08%
DY 5.10 0.00 0.00 11.83 5.85 0.00 0.00 -
P/NAPS 1.13 1.19 1.31 1.11 1.31 1.23 0.92 14.64%

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