[AXTERIA] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 51.4%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 342,452 300,740 291,404 261,836 214,812 171,328 0 -
PBT 24,196 28,616 24,296 27,008 18,028 15,948 0 -
Tax -5,072 -7,004 -5,604 -10,012 -4,744 -3,912 0 -
NP 19,124 21,612 18,692 16,996 13,284 12,036 0 -
-
NP to SH 18,912 19,800 18,692 16,996 13,284 12,036 0 -
-
Tax Rate 20.96% 24.48% 23.07% 37.07% 26.31% 24.53% - -
Total Cost 323,328 279,128 272,712 244,840 201,528 159,292 0 -
-
Net Worth 151,719 145,290 136,770 124,741 124,732 120,048 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 151,719 145,290 136,770 124,741 124,732 120,048 0 -
NOSH 176,417 168,941 162,822 77,963 77,957 77,953 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.58% 7.19% 6.41% 6.49% 6.18% 7.03% 0.00% -
ROE 12.47% 13.63% 13.67% 13.62% 10.65% 10.03% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 194.11 178.01 178.97 335.85 275.55 219.78 0.00 -
EPS 10.72 11.72 11.48 21.80 17.04 15.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.86 0.84 1.60 1.60 1.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 77,963
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 47.77 41.95 40.65 36.52 29.96 23.90 0.00 -
EPS 2.64 2.76 2.61 2.37 1.85 1.68 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2116 0.2027 0.1908 0.174 0.174 0.1675 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 1.02 0.80 0.81 0.68 0.62 0.64 0.00 -
P/RPS 0.53 0.45 0.45 0.20 0.23 0.29 0.00 -
P/EPS 9.51 6.83 7.06 3.12 3.64 4.15 0.00 -
EY 10.51 14.65 14.17 32.06 27.48 24.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.93 0.96 0.43 0.39 0.42 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/07/07 27/07/06 28/07/05 20/08/04 21/08/03 28/08/02 - -
Price 1.13 0.79 0.81 0.70 0.68 0.62 0.00 -
P/RPS 0.58 0.44 0.45 0.21 0.25 0.28 0.00 -
P/EPS 10.54 6.74 7.06 3.21 3.99 4.02 0.00 -
EY 9.49 14.84 14.17 31.14 25.06 24.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.92 0.96 0.44 0.43 0.40 0.00 -

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