[AXTERIA] QoQ 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- 45.03%
YoY- 9.98%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 61,763 78,773 88,540 72,851 47,389 46,481 68,330 -6.52%
PBT 3,599 4,870 8,225 6,074 5,095 6,489 8,135 -41.96%
Tax -1,245 -1,468 -1,561 -1,401 -1,873 -2,269 -1,839 -22.91%
NP 2,354 3,402 6,664 4,673 3,222 4,220 6,296 -48.13%
-
NP to SH 2,077 3,334 6,545 4,673 3,222 4,220 6,296 -52.28%
-
Tax Rate 34.59% 30.14% 18.98% 23.07% 36.76% 34.97% 22.61% -
Total Cost 59,409 75,371 81,876 68,178 44,167 42,261 62,034 -2.84%
-
Net Worth 137,652 145,966 143,069 136,770 127,932 130,266 131,849 2.91%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 9,950 7,464 - - 6,317 2,730 - -
Div Payout % 479.09% 223.88% - - 196.08% 64.70% - -
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 137,652 145,966 143,069 136,770 127,932 130,266 131,849 2.91%
NOSH 165,846 165,870 164,447 162,822 157,941 78,003 78,017 65.40%
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 3.81% 4.32% 7.53% 6.41% 6.80% 9.08% 9.21% -
ROE 1.51% 2.28% 4.57% 3.42% 2.52% 3.24% 4.78% -
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 37.24 47.49 53.84 44.74 30.00 59.59 87.58 -43.48%
EPS 1.25 2.01 3.98 2.87 2.04 5.41 8.07 -71.19%
DPS 6.00 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 8.62 10.99 12.35 10.16 6.61 6.48 9.53 -6.47%
EPS 0.29 0.47 0.91 0.65 0.45 0.59 0.88 -52.32%
DPS 1.39 1.04 0.00 0.00 0.88 0.38 0.00 -
NAPS 0.192 0.2036 0.1996 0.1908 0.1785 0.1817 0.1839 2.91%
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 2.04 1.41 1.50 1.81 2.50 1.33 0.87 76.59%
P/EPS 60.69 33.33 20.35 28.22 36.76 14.60 9.42 246.63%
EY 1.65 3.00 4.91 3.54 2.72 6.85 10.62 -71.13%
DY 7.89 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 2.07 1.62 1.32 1.81 2.37 1.46 0.79 90.17%
P/EPS 61.48 38.31 17.84 28.22 34.80 16.08 8.55 272.99%
EY 1.63 2.61 5.61 3.54 2.87 6.22 11.70 -73.15%
DY 7.79 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