[AXTERIA] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -32.97%
YoY- 4.43%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 88,540 72,851 47,389 46,481 68,330 65,459 44,848 57.30%
PBT 8,225 6,074 5,095 6,489 8,135 6,752 642 446.67%
Tax -1,561 -1,401 -1,873 -2,269 -1,839 -2,503 -618 85.36%
NP 6,664 4,673 3,222 4,220 6,296 4,249 24 4141.59%
-
NP to SH 6,545 4,673 3,222 4,220 6,296 4,249 24 4090.99%
-
Tax Rate 18.98% 23.07% 36.76% 34.97% 22.61% 37.07% 96.26% -
Total Cost 81,876 68,178 44,167 42,261 62,034 61,210 44,824 49.37%
-
Net Worth 143,069 136,770 127,932 130,266 131,849 124,741 123,088 10.53%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 6,317 2,730 - - 3,176 -
Div Payout % - - 196.08% 64.70% - - 13,235.29% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 143,069 136,770 127,932 130,266 131,849 124,741 123,088 10.53%
NOSH 164,447 162,822 157,941 78,003 78,017 77,963 79,411 62.39%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.53% 6.41% 6.80% 9.08% 9.21% 6.49% 0.05% -
ROE 4.57% 3.42% 2.52% 3.24% 4.78% 3.41% 0.02% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.84 44.74 30.00 59.59 87.58 83.96 56.48 -3.13%
EPS 3.98 2.87 2.04 5.41 8.07 5.45 0.02 3297.58%
DPS 0.00 0.00 4.00 3.50 0.00 0.00 4.00 -
NAPS 0.87 0.84 0.81 1.67 1.69 1.60 1.55 -31.93%
Adjusted Per Share Value based on latest NOSH - 78,003
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.35 10.16 6.61 6.48 9.53 9.13 6.26 57.23%
EPS 0.91 0.65 0.45 0.59 0.88 0.59 0.00 -
DPS 0.00 0.00 0.88 0.38 0.00 0.00 0.44 -
NAPS 0.1996 0.1908 0.1785 0.1817 0.1839 0.174 0.1717 10.54%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.81 0.81 0.75 0.79 0.76 0.68 0.72 -
P/RPS 1.50 1.81 2.50 1.33 0.87 0.81 1.27 11.72%
P/EPS 20.35 28.22 36.76 14.60 9.42 12.48 2,382.35 -95.80%
EY 4.91 3.54 2.72 6.85 10.62 8.01 0.04 2362.69%
DY 0.00 0.00 5.33 4.43 0.00 0.00 5.56 -
P/NAPS 0.93 0.96 0.93 0.47 0.45 0.43 0.46 59.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 28/07/05 25/05/05 18/02/05 26/11/04 20/08/04 19/05/04 -
Price 0.71 0.81 0.71 0.87 0.69 0.70 0.67 -
P/RPS 1.32 1.81 2.37 1.46 0.79 0.83 1.19 7.14%
P/EPS 17.84 28.22 34.80 16.08 8.55 12.84 2,216.91 -95.97%
EY 5.61 3.54 2.87 6.22 11.70 7.79 0.05 2219.60%
DY 0.00 0.00 5.63 4.02 0.00 0.00 5.97 -
P/NAPS 0.82 0.96 0.88 0.52 0.41 0.44 0.43 53.71%

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