[AXTERIA] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 20.2%
YoY- 61.49%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 235,051 227,659 225,118 234,317 231,745 219,989 208,714 8.25%
PBT 25,793 26,471 22,018 21,344 18,463 16,218 15,692 39.32%
Tax -7,382 -8,484 -7,229 -6,734 -6,308 -4,991 -4,504 39.05%
NP 18,411 17,987 14,789 14,610 12,155 11,227 11,188 39.42%
-
NP to SH 18,411 17,987 14,789 14,610 12,155 11,227 11,188 39.42%
-
Tax Rate 28.62% 32.05% 32.83% 31.55% 34.17% 30.77% 28.70% -
Total Cost 216,640 209,672 210,329 219,707 219,590 208,762 197,526 6.35%
-
Net Worth 136,770 127,932 78,003 78,017 77,963 123,088 124,818 6.29%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 9,047 9,047 5,906 5,126 5,126 5,126 9,450 -2.86%
Div Payout % 49.14% 50.30% 39.94% 35.09% 42.18% 45.66% 84.47% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 136,770 127,932 78,003 78,017 77,963 123,088 124,818 6.29%
NOSH 162,822 157,941 78,003 78,017 77,963 79,411 78,011 63.39%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.83% 7.90% 6.57% 6.24% 5.24% 5.10% 5.36% -
ROE 13.46% 14.06% 18.96% 18.73% 15.59% 9.12% 8.96% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 144.36 144.14 288.60 300.34 297.25 277.02 267.54 -33.74%
EPS 11.31 11.39 18.96 18.73 15.59 14.14 14.34 -14.64%
DPS 5.56 5.73 7.50 6.50 6.58 6.46 12.11 -40.51%
NAPS 0.84 0.81 1.00 1.00 1.00 1.55 1.60 -34.94%
Adjusted Per Share Value based on latest NOSH - 78,017
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 39.84 38.59 38.16 39.71 39.28 37.29 35.38 8.24%
EPS 3.12 3.05 2.51 2.48 2.06 1.90 1.90 39.22%
DPS 1.53 1.53 1.00 0.87 0.87 0.87 1.60 -2.94%
NAPS 0.2318 0.2168 0.1322 0.1322 0.1321 0.2086 0.2116 6.27%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.81 0.75 0.79 0.76 0.68 0.72 0.64 -
P/RPS 0.56 0.52 0.27 0.25 0.23 0.26 0.24 76.01%
P/EPS 7.16 6.59 4.17 4.06 4.36 5.09 4.46 37.14%
EY 13.96 15.18 24.00 24.64 22.93 19.64 22.41 -27.08%
DY 6.86 7.64 9.49 8.55 9.67 8.97 18.93 -49.20%
P/NAPS 0.96 0.93 0.79 0.76 0.68 0.46 0.40 79.35%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 28/07/05 25/05/05 18/02/05 26/11/04 20/08/04 19/05/04 26/02/04 -
Price 0.81 0.71 0.87 0.69 0.70 0.67 0.75 -
P/RPS 0.56 0.49 0.30 0.23 0.24 0.24 0.28 58.80%
P/EPS 7.16 6.23 4.59 3.68 4.49 4.74 5.23 23.31%
EY 13.96 16.04 21.79 27.14 22.27 21.10 19.12 -18.93%
DY 6.86 8.07 8.62 9.42 9.39 9.64 16.15 -43.52%
P/NAPS 0.96 0.88 0.87 0.69 0.70 0.43 0.47 61.05%

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