[AXTERIA] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 40.06%
YoY- 3.95%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 75,185 61,763 78,773 88,540 72,851 47,389 46,481 37.91%
PBT 7,154 3,599 4,870 8,225 6,074 5,095 6,489 6.73%
Tax -1,751 -1,245 -1,468 -1,561 -1,401 -1,873 -2,269 -15.90%
NP 5,403 2,354 3,402 6,664 4,673 3,222 4,220 17.96%
-
NP to SH 4,950 2,077 3,334 6,545 4,673 3,222 4,220 11.25%
-
Tax Rate 24.48% 34.59% 30.14% 18.98% 23.07% 36.76% 34.97% -
Total Cost 69,782 59,409 75,371 81,876 68,178 44,167 42,261 39.83%
-
Net Worth 145,290 137,652 145,966 143,069 136,770 127,932 130,266 7.56%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 9,950 7,464 - - 6,317 2,730 -
Div Payout % - 479.09% 223.88% - - 196.08% 64.70% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 145,290 137,652 145,966 143,069 136,770 127,932 130,266 7.56%
NOSH 168,941 165,846 165,870 164,447 162,822 157,941 78,003 67.63%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.19% 3.81% 4.32% 7.53% 6.41% 6.80% 9.08% -
ROE 3.41% 1.51% 2.28% 4.57% 3.42% 2.52% 3.24% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.50 37.24 47.49 53.84 44.74 30.00 59.59 -17.73%
EPS 2.93 1.25 2.01 3.98 2.87 2.04 5.41 -33.63%
DPS 0.00 6.00 4.50 0.00 0.00 4.00 3.50 -
NAPS 0.86 0.83 0.88 0.87 0.84 0.81 1.67 -35.83%
Adjusted Per Share Value based on latest NOSH - 164,447
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.49 8.62 10.99 12.35 10.16 6.61 6.48 37.99%
EPS 0.69 0.29 0.47 0.91 0.65 0.45 0.59 11.03%
DPS 0.00 1.39 1.04 0.00 0.00 0.88 0.38 -
NAPS 0.2027 0.192 0.2036 0.1996 0.1908 0.1785 0.1817 7.58%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.80 0.76 0.67 0.81 0.81 0.75 0.79 -
P/RPS 1.80 2.04 1.41 1.50 1.81 2.50 1.33 22.42%
P/EPS 27.30 60.69 33.33 20.35 28.22 36.76 14.60 51.95%
EY 3.66 1.65 3.00 4.91 3.54 2.72 6.85 -34.22%
DY 0.00 7.89 6.72 0.00 0.00 5.33 4.43 -
P/NAPS 0.93 0.92 0.76 0.93 0.96 0.93 0.47 57.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 27/07/06 24/05/06 22/02/06 25/11/05 28/07/05 25/05/05 18/02/05 -
Price 0.79 0.77 0.77 0.71 0.81 0.71 0.87 -
P/RPS 1.78 2.07 1.62 1.32 1.81 2.37 1.46 14.16%
P/EPS 26.96 61.48 38.31 17.84 28.22 34.80 16.08 41.26%
EY 3.71 1.63 2.61 5.61 3.54 2.87 6.22 -29.20%
DY 0.00 7.79 5.84 0.00 0.00 5.63 4.02 -
P/NAPS 0.92 0.93 0.88 0.82 0.96 0.88 0.52 46.43%

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