[AXTERIA] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 11.89%
YoY- -4.48%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 232,377 220,932 355,212 342,452 300,740 291,404 261,836 -2.05%
PBT 14,965 18,464 20,676 24,196 28,616 24,296 27,008 -9.75%
Tax -3,321 -4,504 -4,520 -5,072 -7,004 -5,604 -10,012 -17.45%
NP 11,644 13,960 16,156 19,124 21,612 18,692 16,996 -6.36%
-
NP to SH 10,357 12,228 15,076 18,912 19,800 18,692 16,996 -8.24%
-
Tax Rate 22.19% 24.39% 21.86% 20.96% 24.48% 23.07% 37.07% -
Total Cost 220,733 206,972 339,056 323,328 279,128 272,712 244,840 -1.78%
-
Net Worth 136,952 133,210 144,827 151,719 145,290 136,770 124,741 1.63%
Dividend
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 9,415 - - - - - - -
Div Payout % 90.91% - - - - - - -
Equity
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 136,952 133,210 144,827 151,719 145,290 136,770 124,741 1.63%
NOSH 171,190 170,782 174,490 176,417 168,941 162,822 77,963 14.64%
Ratio Analysis
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.01% 6.32% 4.55% 5.58% 7.19% 6.41% 6.49% -
ROE 7.56% 9.18% 10.41% 12.47% 13.63% 13.67% 13.62% -
Per Share
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 135.74 129.36 203.57 194.11 178.01 178.97 335.85 -14.56%
EPS 6.05 7.16 8.64 10.72 11.72 11.48 21.80 -19.97%
DPS 5.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.83 0.86 0.86 0.84 1.60 -11.35%
Adjusted Per Share Value based on latest NOSH - 176,417
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 32.42 30.82 49.55 47.77 41.95 40.65 36.52 -2.04%
EPS 1.44 1.71 2.10 2.64 2.76 2.61 2.37 -8.29%
DPS 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.191 0.1858 0.202 0.2116 0.2027 0.1908 0.174 1.63%
Price Multiplier on Financial Quarter End Date
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 31/03/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.80 0.74 0.84 1.02 0.80 0.81 0.68 -
P/RPS 0.00 0.57 0.41 0.53 0.45 0.45 0.20 -
P/EPS 0.00 10.34 9.72 9.51 6.83 7.06 3.12 -
EY 0.00 9.68 10.29 10.51 14.65 14.17 32.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.95 1.01 1.19 0.93 0.96 0.43 15.39%
Price Multiplier on Announcement Date
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/05/10 31/07/09 04/08/08 30/07/07 27/07/06 28/07/05 20/08/04 -
Price 0.79 0.75 0.88 1.13 0.79 0.81 0.70 -
P/RPS 0.00 0.58 0.43 0.58 0.44 0.45 0.21 -
P/EPS 0.00 10.47 10.19 10.54 6.74 7.06 3.21 -
EY 0.00 9.55 9.82 9.49 14.84 14.17 31.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 1.06 1.31 0.92 0.96 0.44 14.52%

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