[AXTERIA] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 19.08%
YoY- 5.93%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 220,932 355,212 342,452 300,740 291,404 261,836 214,812 0.46%
PBT 18,464 20,676 24,196 28,616 24,296 27,008 18,028 0.39%
Tax -4,504 -4,520 -5,072 -7,004 -5,604 -10,012 -4,744 -0.86%
NP 13,960 16,156 19,124 21,612 18,692 16,996 13,284 0.82%
-
NP to SH 12,228 15,076 18,912 19,800 18,692 16,996 13,284 -1.36%
-
Tax Rate 24.39% 21.86% 20.96% 24.48% 23.07% 37.07% 26.31% -
Total Cost 206,972 339,056 323,328 279,128 272,712 244,840 201,528 0.44%
-
Net Worth 133,210 144,827 151,719 145,290 136,770 124,741 124,732 1.10%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 133,210 144,827 151,719 145,290 136,770 124,741 124,732 1.10%
NOSH 170,782 174,490 176,417 168,941 162,822 77,963 77,957 13.94%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.32% 4.55% 5.58% 7.19% 6.41% 6.49% 6.18% -
ROE 9.18% 10.41% 12.47% 13.63% 13.67% 13.62% 10.65% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 129.36 203.57 194.11 178.01 178.97 335.85 275.55 -11.83%
EPS 7.16 8.64 10.72 11.72 11.48 21.80 17.04 -13.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.83 0.86 0.86 0.84 1.60 1.60 -11.27%
Adjusted Per Share Value based on latest NOSH - 168,941
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 30.82 49.55 47.77 41.95 40.65 36.52 29.96 0.47%
EPS 1.71 2.10 2.64 2.76 2.61 2.37 1.85 -1.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1858 0.202 0.2116 0.2027 0.1908 0.174 0.174 1.09%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.74 0.84 1.02 0.80 0.81 0.68 0.62 -
P/RPS 0.57 0.41 0.53 0.45 0.45 0.20 0.23 16.31%
P/EPS 10.34 9.72 9.51 6.83 7.06 3.12 3.64 18.98%
EY 9.68 10.29 10.51 14.65 14.17 32.06 27.48 -15.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.01 1.19 0.93 0.96 0.43 0.39 15.98%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/07/09 04/08/08 30/07/07 27/07/06 28/07/05 20/08/04 21/08/03 -
Price 0.75 0.88 1.13 0.79 0.81 0.70 0.68 -
P/RPS 0.58 0.43 0.58 0.44 0.45 0.21 0.25 15.04%
P/EPS 10.47 10.19 10.54 6.74 7.06 3.21 3.99 17.42%
EY 9.55 9.82 9.49 14.84 14.17 31.14 25.06 -14.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 1.31 0.92 0.96 0.44 0.43 14.30%

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