[AXTERIA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 30.13%
YoY- -2.48%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 186,540 88,803 339,948 269,275 190,277 85,613 314,492 -29.33%
PBT 13,595 5,169 20,080 20,645 15,845 6,049 22,334 -28.11%
Tax -3,063 -1,130 -3,956 -4,335 -3,313 -1,268 -4,344 -20.72%
NP 10,532 4,039 16,124 16,310 12,532 4,781 17,990 -29.94%
-
NP to SH 9,876 3,769 15,127 15,332 11,782 4,728 16,903 -30.04%
-
Tax Rate 22.53% 21.86% 19.70% 21.00% 20.91% 20.96% 19.45% -
Total Cost 176,008 84,764 323,824 252,965 177,745 80,832 296,502 -29.30%
-
Net Worth 151,269 144,827 144,570 153,673 150,145 151,719 144,735 2.97%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 14,545 6,623 - - 18,953 -
Div Payout % - - 96.15% 43.20% - - 112.13% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 151,269 144,827 144,570 153,673 150,145 151,719 144,735 2.97%
NOSH 173,873 174,490 176,305 176,635 176,641 176,417 172,303 0.60%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.65% 4.55% 4.74% 6.06% 6.59% 5.58% 5.72% -
ROE 6.53% 2.60% 10.46% 9.98% 7.85% 3.12% 11.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 107.29 50.89 192.82 152.45 107.72 48.53 182.52 -29.75%
EPS 5.68 2.16 8.58 8.68 6.67 2.68 9.81 -30.46%
DPS 0.00 0.00 8.25 3.75 0.00 0.00 11.00 -
NAPS 0.87 0.83 0.82 0.87 0.85 0.86 0.84 2.36%
Adjusted Per Share Value based on latest NOSH - 176,567
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.62 15.05 57.62 45.64 32.25 14.51 53.30 -29.32%
EPS 1.67 0.64 2.56 2.60 2.00 0.80 2.86 -30.07%
DPS 0.00 0.00 2.47 1.12 0.00 0.00 3.21 -
NAPS 0.2564 0.2455 0.245 0.2605 0.2545 0.2572 0.2453 2.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.88 0.84 0.92 1.02 1.12 1.02 0.95 -
P/RPS 0.82 1.65 0.48 0.67 1.04 2.10 0.52 35.36%
P/EPS 15.49 38.89 10.72 11.75 16.79 38.06 9.68 36.69%
EY 6.45 2.57 9.33 8.51 5.96 2.63 10.33 -26.88%
DY 0.00 0.00 8.97 3.68 0.00 0.00 11.58 -
P/NAPS 1.01 1.01 1.12 1.17 1.32 1.19 1.13 -7.19%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 04/08/08 20/05/08 19/02/08 20/11/07 30/07/07 29/05/07 -
Price 0.75 0.88 0.94 0.98 1.01 1.13 0.93 -
P/RPS 0.70 1.73 0.49 0.64 0.94 2.33 0.51 23.43%
P/EPS 13.20 40.74 10.96 11.29 15.14 42.16 9.48 24.61%
EY 7.57 2.45 9.13 8.86 6.60 2.37 10.55 -19.80%
DY 0.00 0.00 8.78 3.83 0.00 0.00 11.83 -
P/NAPS 0.86 1.06 1.15 1.13 1.19 1.31 1.11 -15.60%

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