[AXTERIA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 156.36%
YoY- 13.12%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 85,613 314,492 251,186 176,140 75,185 301,927 240,164 -49.81%
PBT 6,049 22,334 21,093 17,100 7,154 22,767 19,169 -53.74%
Tax -1,268 -4,344 -4,303 -3,533 -1,751 -5,583 -4,338 -56.05%
NP 4,781 17,990 16,790 13,567 5,403 17,184 14,831 -53.08%
-
NP to SH 4,728 16,903 15,722 12,690 4,950 16,628 14,552 -52.83%
-
Tax Rate 20.96% 19.45% 20.40% 20.66% 24.48% 24.52% 22.63% -
Total Cost 80,832 296,502 234,396 162,573 69,782 284,743 225,333 -49.60%
-
Net Worth 151,719 144,735 148,837 146,096 145,290 136,761 144,534 3.29%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 18,953 8,553 - - 17,301 7,390 -
Div Payout % - 112.13% 54.41% - - 104.05% 50.79% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 151,719 144,735 148,837 146,096 145,290 136,761 144,534 3.29%
NOSH 176,417 172,303 171,077 169,879 168,941 164,773 164,243 4.89%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.58% 5.72% 6.68% 7.70% 7.19% 5.69% 6.18% -
ROE 3.12% 11.68% 10.56% 8.69% 3.41% 12.16% 10.07% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 48.53 182.52 146.83 103.69 44.50 183.24 146.22 -52.15%
EPS 2.68 9.81 9.19 7.47 2.93 10.10 8.86 -55.03%
DPS 0.00 11.00 5.00 0.00 0.00 10.50 4.50 -
NAPS 0.86 0.84 0.87 0.86 0.86 0.83 0.88 -1.52%
Adjusted Per Share Value based on latest NOSH - 170,882
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.94 43.87 35.04 24.57 10.49 42.12 33.50 -49.82%
EPS 0.66 2.36 2.19 1.77 0.69 2.32 2.03 -52.81%
DPS 0.00 2.64 1.19 0.00 0.00 2.41 1.03 -
NAPS 0.2116 0.2019 0.2076 0.2038 0.2027 0.1908 0.2016 3.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.02 0.95 0.96 0.88 0.80 0.76 0.67 -
P/RPS 2.10 0.52 0.65 0.85 1.80 0.41 0.46 175.96%
P/EPS 38.06 9.68 10.45 11.78 27.30 7.53 7.56 194.61%
EY 2.63 10.33 9.57 8.49 3.66 13.28 13.22 -66.02%
DY 0.00 11.58 5.21 0.00 0.00 13.82 6.72 -
P/NAPS 1.19 1.13 1.10 1.02 0.93 0.92 0.76 34.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/07/07 29/05/07 07/02/07 22/11/06 27/07/06 24/05/06 22/02/06 -
Price 1.13 0.93 1.14 1.06 0.79 0.77 0.77 -
P/RPS 2.33 0.51 0.78 1.02 1.78 0.42 0.53 169.09%
P/EPS 42.16 9.48 12.40 14.19 26.96 7.63 8.69 187.41%
EY 2.37 10.55 8.06 7.05 3.71 13.11 11.51 -65.23%
DY 0.00 11.83 4.39 0.00 0.00 13.64 5.84 -
P/NAPS 1.31 1.11 1.31 1.23 0.92 0.93 0.88 30.46%

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