[AXTERIA] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
07-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 23.89%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 150,644 243,340 269,275 251,186 240,164 180,270 175,141 -2.20%
PBT 9,105 12,334 20,645 21,093 19,169 21,377 15,576 -7.64%
Tax -2,205 -2,646 -4,335 -4,303 -4,338 -6,612 -4,374 -9.64%
NP 6,900 9,688 16,310 16,790 14,831 14,765 11,202 -6.92%
-
NP to SH 6,470 9,368 15,332 15,722 14,552 14,765 11,202 -7.80%
-
Tax Rate 24.22% 21.45% 21.00% 20.40% 22.63% 30.93% 28.08% -
Total Cost 143,744 233,652 252,965 234,396 225,333 165,505 163,939 -1.92%
-
Net Worth 140,726 142,254 153,673 148,837 144,534 130,256 124,813 1.79%
Dividend
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 6,623 8,553 7,390 2,729 3,900 -
Div Payout % - - 43.20% 54.41% 50.79% 18.49% 34.82% -
Equity
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 140,726 142,254 153,673 148,837 144,534 130,256 124,813 1.79%
NOSH 171,618 173,481 176,635 171,077 164,243 77,997 78,008 12.38%
Ratio Analysis
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.58% 3.98% 6.06% 6.68% 6.18% 8.19% 6.40% -
ROE 4.60% 6.59% 9.98% 10.56% 10.07% 11.34% 8.97% -
Per Share
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 87.78 140.27 152.45 146.83 146.22 231.12 224.52 -12.98%
EPS 3.77 5.40 8.68 9.19 8.86 18.93 14.36 -17.96%
DPS 0.00 0.00 3.75 5.00 4.50 3.50 5.00 -
NAPS 0.82 0.82 0.87 0.87 0.88 1.67 1.60 -9.42%
Adjusted Per Share Value based on latest NOSH - 173,142
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.53 41.24 45.64 42.57 40.71 30.55 29.68 -2.20%
EPS 1.10 1.59 2.60 2.66 2.47 2.50 1.90 -7.77%
DPS 0.00 0.00 1.12 1.45 1.25 0.46 0.66 -
NAPS 0.2385 0.2411 0.2605 0.2523 0.245 0.2208 0.2115 1.79%
Price Multiplier on Financial Quarter End Date
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/09/10 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.79 0.74 1.02 0.96 0.67 0.79 0.64 -
P/RPS 0.00 0.53 0.67 0.65 0.46 0.34 0.29 -
P/EPS 0.00 13.70 11.75 10.45 7.56 4.17 4.46 -
EY 0.00 7.30 8.51 9.57 13.22 23.96 22.44 -
DY 0.00 0.00 3.68 5.21 6.72 4.43 7.81 -
P/NAPS 0.00 0.90 1.17 1.10 0.76 0.47 0.40 -
Price Multiplier on Announcement Date
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 18/11/10 17/02/09 19/02/08 07/02/07 22/02/06 18/02/05 26/02/04 -
Price 0.79 0.70 0.98 1.14 0.77 0.87 0.75 -
P/RPS 0.00 0.50 0.64 0.78 0.53 0.38 0.33 -
P/EPS 0.00 12.96 11.29 12.40 8.69 4.60 5.22 -
EY 0.00 7.71 8.86 8.06 11.51 21.76 19.15 -
DY 0.00 0.00 3.83 4.39 5.84 4.02 6.67 -
P/NAPS 0.00 0.85 1.13 1.31 0.88 0.52 0.47 -

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