[AXTERIA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -70.23%
YoY- 5.93%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 314,492 251,186 176,140 75,185 301,927 240,164 161,391 56.07%
PBT 22,334 21,093 17,100 7,154 22,767 19,169 14,300 34.64%
Tax -4,344 -4,303 -3,533 -1,751 -5,583 -4,338 -2,871 31.82%
NP 17,990 16,790 13,567 5,403 17,184 14,831 11,429 35.35%
-
NP to SH 16,903 15,722 12,690 4,950 16,628 14,552 11,218 31.46%
-
Tax Rate 19.45% 20.40% 20.66% 24.48% 24.52% 22.63% 20.08% -
Total Cost 296,502 234,396 162,573 69,782 284,743 225,333 149,962 57.59%
-
Net Worth 144,735 148,837 146,096 145,290 136,761 144,534 142,269 1.15%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 18,953 8,553 - - 17,301 7,390 - -
Div Payout % 112.13% 54.41% - - 104.05% 50.79% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 144,735 148,837 146,096 145,290 136,761 144,534 142,269 1.15%
NOSH 172,303 171,077 169,879 168,941 164,773 164,243 163,527 3.54%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.72% 6.68% 7.70% 7.19% 5.69% 6.18% 7.08% -
ROE 11.68% 10.56% 8.69% 3.41% 12.16% 10.07% 7.89% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 182.52 146.83 103.69 44.50 183.24 146.22 98.69 50.72%
EPS 9.81 9.19 7.47 2.93 10.10 8.86 6.86 26.95%
DPS 11.00 5.00 0.00 0.00 10.50 4.50 0.00 -
NAPS 0.84 0.87 0.86 0.86 0.83 0.88 0.87 -2.31%
Adjusted Per Share Value based on latest NOSH - 168,941
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 53.30 42.57 29.85 12.74 51.17 40.71 27.35 56.08%
EPS 2.86 2.66 2.15 0.84 2.82 2.47 1.90 31.37%
DPS 3.21 1.45 0.00 0.00 2.93 1.25 0.00 -
NAPS 0.2453 0.2523 0.2476 0.2463 0.2318 0.245 0.2411 1.15%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.95 0.96 0.88 0.80 0.76 0.67 0.81 -
P/RPS 0.52 0.65 0.85 1.80 0.41 0.46 0.82 -26.20%
P/EPS 9.68 10.45 11.78 27.30 7.53 7.56 11.81 -12.42%
EY 10.33 9.57 8.49 3.66 13.28 13.22 8.47 14.16%
DY 11.58 5.21 0.00 0.00 13.82 6.72 0.00 -
P/NAPS 1.13 1.10 1.02 0.93 0.92 0.76 0.93 13.88%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 07/02/07 22/11/06 27/07/06 24/05/06 22/02/06 25/11/05 -
Price 0.93 1.14 1.06 0.79 0.77 0.77 0.71 -
P/RPS 0.51 0.78 1.02 1.78 0.42 0.53 0.72 -20.55%
P/EPS 9.48 12.40 14.19 26.96 7.63 8.69 10.35 -5.69%
EY 10.55 8.06 7.05 3.71 13.11 11.51 9.66 6.05%
DY 11.83 4.39 0.00 0.00 13.64 5.84 0.00 -
P/NAPS 1.11 1.31 1.23 0.92 0.93 0.88 0.82 22.39%

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