[AXTERIA] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -13.52%
YoY- -1.44%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 324,453 359,033 334,914 320,218 240,360 233,521 191,397 9.18%
PBT 16,445 27,526 28,124 25,558 28,502 20,768 14,228 2.44%
Tax -3,528 -5,780 -5,737 -5,784 -8,816 -5,832 -3,645 -0.54%
NP 12,917 21,746 22,386 19,774 19,686 14,936 10,582 3.37%
-
NP to SH 12,490 20,442 20,962 19,402 19,686 14,936 10,582 2.79%
-
Tax Rate 21.45% 21.00% 20.40% 22.63% 30.93% 28.08% 25.62% -
Total Cost 311,536 337,286 312,528 300,444 220,673 218,585 180,814 9.48%
-
Net Worth 142,254 153,673 148,837 144,534 130,256 124,813 120,848 2.75%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 8,831 11,405 9,854 3,639 5,200 - -
Div Payout % - 43.20% 54.41% 50.79% 18.49% 34.82% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 142,254 153,673 148,837 144,534 130,256 124,813 120,848 2.75%
NOSH 173,481 176,635 171,077 164,243 77,997 78,008 77,966 14.24%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.98% 6.06% 6.68% 6.18% 8.19% 6.40% 5.53% -
ROE 8.78% 13.30% 14.08% 13.42% 15.11% 11.97% 8.76% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 187.02 203.26 195.77 194.97 308.16 299.35 245.49 -4.42%
EPS 7.20 11.57 12.25 11.81 25.24 19.15 13.57 -10.01%
DPS 0.00 5.00 6.67 6.00 4.67 6.67 0.00 -
NAPS 0.82 0.87 0.87 0.88 1.67 1.60 1.55 -10.05%
Adjusted Per Share Value based on latest NOSH - 165,870
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 54.99 60.85 56.77 54.27 40.74 39.58 32.44 9.18%
EPS 2.12 3.46 3.55 3.29 3.34 2.53 1.79 2.85%
DPS 0.00 1.50 1.93 1.67 0.62 0.88 0.00 -
NAPS 0.2411 0.2605 0.2523 0.245 0.2208 0.2115 0.2048 2.75%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.74 1.02 0.96 0.67 0.79 0.64 0.56 -
P/RPS 0.40 0.50 0.49 0.34 0.26 0.21 0.23 9.65%
P/EPS 10.28 8.81 7.83 5.67 3.13 3.34 4.13 16.39%
EY 9.73 11.35 12.76 17.63 31.95 29.92 24.24 -14.10%
DY 0.00 4.90 6.94 8.96 5.91 10.42 0.00 -
P/NAPS 0.90 1.17 1.10 0.76 0.47 0.40 0.36 16.48%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 17/02/09 19/02/08 07/02/07 22/02/06 18/02/05 26/02/04 26/02/03 -
Price 0.70 0.98 1.14 0.77 0.87 0.75 0.52 -
P/RPS 0.37 0.48 0.58 0.39 0.28 0.25 0.21 9.89%
P/EPS 9.72 8.47 9.30 6.52 3.45 3.92 3.83 16.77%
EY 10.29 11.81 10.75 15.34 29.01 25.53 26.10 -14.35%
DY 0.00 5.10 5.85 7.79 5.36 8.89 0.00 -
P/NAPS 0.85 1.13 1.31 0.88 0.52 0.47 0.34 16.48%

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