[AXTERIA] YoY Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -26.0%
YoY- -10.51%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 207,187 181,911 279,939 339,948 314,492 301,927 227,659 -1.62%
PBT 9,581 16,400 11,624 20,080 22,334 22,767 26,472 -16.18%
Tax -1,926 -3,827 -2,353 -3,956 -4,344 -5,583 -8,484 -22.70%
NP 7,655 12,573 9,271 16,124 17,990 17,184 17,988 -13.79%
-
NP to SH 7,139 11,299 8,547 15,127 16,903 16,628 17,988 -14.83%
-
Tax Rate 20.10% 23.34% 20.24% 19.70% 19.45% 24.52% 32.05% -
Total Cost 199,532 169,338 270,668 323,824 296,502 284,743 209,671 -0.85%
-
Net Worth 140,720 136,957 140,143 144,570 144,735 136,761 126,801 1.82%
Dividend
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 6,006 4,279 7,785 14,545 18,953 17,301 6,261 -0.71%
Div Payout % 84.13% 37.88% 91.09% 96.15% 112.13% 104.05% 34.81% -
Equity
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 140,720 136,957 140,143 144,570 144,735 136,761 126,801 1.82%
NOSH 171,610 171,196 173,016 176,305 172,303 164,773 156,544 1.60%
Ratio Analysis
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 3.69% 6.91% 3.31% 4.74% 5.72% 5.69% 7.90% -
ROE 5.07% 8.25% 6.10% 10.46% 11.68% 12.16% 14.19% -
Per Share
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 120.73 106.26 161.80 192.82 182.52 183.24 145.43 -3.18%
EPS 4.16 6.60 4.94 8.58 9.81 10.10 11.49 -16.18%
DPS 3.50 2.50 4.50 8.25 11.00 10.50 4.00 -2.29%
NAPS 0.82 0.80 0.81 0.82 0.84 0.83 0.81 0.21%
Adjusted Per Share Value based on latest NOSH - 171,666
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 35.12 30.83 47.45 57.62 53.30 51.17 38.59 -1.62%
EPS 1.21 1.92 1.45 2.56 2.86 2.82 3.05 -14.83%
DPS 1.02 0.73 1.32 2.47 3.21 2.93 1.06 -0.66%
NAPS 0.2385 0.2321 0.2375 0.245 0.2453 0.2318 0.2149 1.82%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/12/10 31/12/09 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.75 0.80 0.69 0.92 0.95 0.76 0.75 -
P/RPS 0.00 0.75 0.43 0.48 0.52 0.41 0.52 -
P/EPS 0.00 12.12 13.97 10.72 9.68 7.53 6.53 -
EY 0.00 8.25 7.16 9.33 10.33 13.28 15.32 -
DY 4.67 3.13 6.52 8.97 11.58 13.82 5.33 -2.27%
P/NAPS 0.91 1.00 0.85 1.12 1.13 0.92 0.93 -0.37%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/02/11 05/02/10 20/05/09 20/05/08 29/05/07 24/05/06 25/05/05 -
Price 0.72 0.77 0.75 0.94 0.93 0.77 0.71 -
P/RPS 0.00 0.72 0.46 0.49 0.51 0.42 0.49 -
P/EPS 0.00 11.67 15.18 10.96 9.48 7.63 6.18 -
EY 0.00 8.57 6.59 9.13 10.55 13.11 16.18 -
DY 4.86 3.25 6.00 8.78 11.83 13.64 5.63 -2.52%
P/NAPS 0.88 0.96 0.93 1.15 1.11 0.93 0.88 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