[AXTERIA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -74.02%
YoY- 9.98%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 301,927 240,164 161,391 72,851 227,659 180,270 133,789 72.13%
PBT 22,767 19,169 14,300 6,074 26,472 21,377 14,887 32.77%
Tax -5,583 -4,338 -2,871 -1,401 -8,484 -6,612 -4,342 18.26%
NP 17,184 14,831 11,429 4,673 17,988 14,765 10,545 38.52%
-
NP to SH 16,628 14,552 11,218 4,673 17,988 14,765 10,545 35.51%
-
Tax Rate 24.52% 22.63% 20.08% 23.07% 32.05% 30.93% 29.17% -
Total Cost 284,743 225,333 149,962 68,178 209,671 165,505 123,244 74.85%
-
Net Worth 136,761 144,534 142,269 136,770 126,801 130,256 131,812 2.48%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 17,301 7,390 - - 6,261 2,729 - -
Div Payout % 104.05% 50.79% - - 34.81% 18.49% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 136,761 144,534 142,269 136,770 126,801 130,256 131,812 2.48%
NOSH 164,773 164,243 163,527 162,822 156,544 77,997 77,995 64.71%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.69% 6.18% 7.08% 6.41% 7.90% 8.19% 7.88% -
ROE 12.16% 10.07% 7.89% 3.42% 14.19% 11.34% 8.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 183.24 146.22 98.69 44.74 145.43 231.12 171.53 4.50%
EPS 10.10 8.86 6.86 2.87 11.49 18.93 13.52 -17.68%
DPS 10.50 4.50 0.00 0.00 4.00 3.50 0.00 -
NAPS 0.83 0.88 0.87 0.84 0.81 1.67 1.69 -37.77%
Adjusted Per Share Value based on latest NOSH - 162,822
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 42.12 33.50 22.51 10.16 31.76 25.15 18.66 72.16%
EPS 2.32 2.03 1.56 0.65 2.51 2.06 1.47 35.59%
DPS 2.41 1.03 0.00 0.00 0.87 0.38 0.00 -
NAPS 0.1908 0.2016 0.1985 0.1908 0.1769 0.1817 0.1839 2.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.76 0.67 0.81 0.81 0.75 0.79 0.76 -
P/RPS 0.41 0.46 0.82 1.81 0.52 0.34 0.44 -4.60%
P/EPS 7.53 7.56 11.81 28.22 6.53 4.17 5.62 21.55%
EY 13.28 13.22 8.47 3.54 15.32 23.96 17.79 -17.72%
DY 13.82 6.72 0.00 0.00 5.33 4.43 0.00 -
P/NAPS 0.92 0.76 0.93 0.96 0.93 0.47 0.45 61.15%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 22/02/06 25/11/05 28/07/05 25/05/05 18/02/05 26/11/04 -
Price 0.77 0.77 0.71 0.81 0.71 0.87 0.69 -
P/RPS 0.42 0.53 0.72 1.81 0.49 0.38 0.40 3.30%
P/EPS 7.63 8.69 10.35 28.22 6.18 4.60 5.10 30.84%
EY 13.11 11.51 9.66 3.54 16.18 21.76 19.59 -23.50%
DY 13.64 5.84 0.00 0.00 5.63 4.02 0.00 -
P/NAPS 0.93 0.88 0.82 0.96 0.88 0.52 0.41 72.72%

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