[AXTERIA] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -49.06%
YoY- -21.0%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 100,956 75,185 61,763 78,773 88,540 72,851 47,389 65.48%
PBT 9,947 7,154 3,599 4,870 8,225 6,074 5,095 56.14%
Tax -1,782 -1,751 -1,245 -1,468 -1,561 -1,401 -1,873 -3.26%
NP 8,165 5,403 2,354 3,402 6,664 4,673 3,222 85.76%
-
NP to SH 7,741 4,950 2,077 3,334 6,545 4,673 3,222 79.28%
-
Tax Rate 17.91% 24.48% 34.59% 30.14% 18.98% 23.07% 36.76% -
Total Cost 92,791 69,782 59,409 75,371 81,876 68,178 44,167 63.96%
-
Net Worth 146,959 145,290 137,652 145,966 143,069 136,770 127,932 9.67%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 9,950 7,464 - - 6,317 -
Div Payout % - - 479.09% 223.88% - - 196.08% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 146,959 145,290 137,652 145,966 143,069 136,770 127,932 9.67%
NOSH 170,882 168,941 165,846 165,870 164,447 162,822 157,941 5.38%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.09% 7.19% 3.81% 4.32% 7.53% 6.41% 6.80% -
ROE 5.27% 3.41% 1.51% 2.28% 4.57% 3.42% 2.52% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 59.08 44.50 37.24 47.49 53.84 44.74 30.00 57.04%
EPS 4.53 2.93 1.25 2.01 3.98 2.87 2.04 70.12%
DPS 0.00 0.00 6.00 4.50 0.00 0.00 4.00 -
NAPS 0.86 0.86 0.83 0.88 0.87 0.84 0.81 4.07%
Adjusted Per Share Value based on latest NOSH - 165,870
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.08 10.49 8.62 10.99 12.35 10.16 6.61 65.47%
EPS 1.08 0.69 0.29 0.47 0.91 0.65 0.45 79.16%
DPS 0.00 0.00 1.39 1.04 0.00 0.00 0.88 -
NAPS 0.205 0.2027 0.192 0.2036 0.1996 0.1908 0.1785 9.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.88 0.80 0.76 0.67 0.81 0.81 0.75 -
P/RPS 1.49 1.80 2.04 1.41 1.50 1.81 2.50 -29.15%
P/EPS 19.43 27.30 60.69 33.33 20.35 28.22 36.76 -34.60%
EY 5.15 3.66 1.65 3.00 4.91 3.54 2.72 52.98%
DY 0.00 0.00 7.89 6.72 0.00 0.00 5.33 -
P/NAPS 1.02 0.93 0.92 0.76 0.93 0.96 0.93 6.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 27/07/06 24/05/06 22/02/06 25/11/05 28/07/05 25/05/05 -
Price 1.06 0.79 0.77 0.77 0.71 0.81 0.71 -
P/RPS 1.79 1.78 2.07 1.62 1.32 1.81 2.37 -17.05%
P/EPS 23.40 26.96 61.48 38.31 17.84 28.22 34.80 -23.22%
EY 4.27 3.71 1.63 2.61 5.61 3.54 2.87 30.29%
DY 0.00 0.00 7.79 5.84 0.00 0.00 5.63 -
P/NAPS 1.23 0.92 0.93 0.88 0.82 0.96 0.88 24.98%

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