[AXTERIA] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
07-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -60.86%
YoY- -9.12%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 104,664 85,613 63,306 75,045 100,956 75,185 61,763 42.09%
PBT 9,795 6,049 1,242 3,991 9,947 7,154 3,599 94.81%
Tax -2,045 -1,268 -41 -770 -1,782 -1,751 -1,245 39.17%
NP 7,750 4,781 1,201 3,221 8,165 5,403 2,354 121.14%
-
NP to SH 7,053 4,728 1,182 3,030 7,741 4,950 2,077 125.75%
-
Tax Rate 20.88% 20.96% 3.30% 19.29% 17.91% 24.48% 34.59% -
Total Cost 96,914 80,832 62,105 71,824 92,791 69,782 59,409 38.53%
-
Net Worth 150,251 151,719 146,011 150,634 146,959 145,290 137,652 6.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 10,429 8,657 - - 9,950 -
Div Payout % - - 882.35% 285.71% - - 479.09% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 150,251 151,719 146,011 150,634 146,959 145,290 137,652 6.00%
NOSH 176,766 176,417 173,823 173,142 170,882 168,941 165,846 4.33%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.40% 5.58% 1.90% 4.29% 8.09% 7.19% 3.81% -
ROE 4.69% 3.12% 0.81% 2.01% 5.27% 3.41% 1.51% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 59.21 48.53 36.42 43.34 59.08 44.50 37.24 36.18%
EPS 3.99 2.68 0.68 1.75 4.53 2.93 1.25 116.63%
DPS 0.00 0.00 6.00 5.00 0.00 0.00 6.00 -
NAPS 0.85 0.86 0.84 0.87 0.86 0.86 0.83 1.59%
Adjusted Per Share Value based on latest NOSH - 173,142
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.60 11.94 8.83 10.47 14.08 10.49 8.62 42.04%
EPS 0.98 0.66 0.16 0.42 1.08 0.69 0.29 125.02%
DPS 0.00 0.00 1.45 1.21 0.00 0.00 1.39 -
NAPS 0.2096 0.2116 0.2037 0.2101 0.205 0.2027 0.192 6.01%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.12 1.02 0.95 0.96 0.88 0.80 0.76 -
P/RPS 1.89 2.10 2.61 2.21 1.49 1.80 2.04 -4.95%
P/EPS 28.07 38.06 139.71 54.86 19.43 27.30 60.69 -40.16%
EY 3.56 2.63 0.72 1.82 5.15 3.66 1.65 66.89%
DY 0.00 0.00 6.32 5.21 0.00 0.00 7.89 -
P/NAPS 1.32 1.19 1.13 1.10 1.02 0.93 0.92 27.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 30/07/07 29/05/07 07/02/07 22/11/06 27/07/06 24/05/06 -
Price 1.01 1.13 0.93 1.14 1.06 0.79 0.77 -
P/RPS 1.71 2.33 2.55 2.63 1.79 1.78 2.07 -11.94%
P/EPS 25.31 42.16 136.76 65.14 23.40 26.96 61.48 -44.63%
EY 3.95 2.37 0.73 1.54 4.27 3.71 1.63 80.31%
DY 0.00 0.00 6.45 4.39 0.00 0.00 7.79 -
P/NAPS 1.19 1.31 1.11 1.31 1.23 0.92 0.93 17.84%

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