[AXTERIA] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 40.06%
YoY- 3.95%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 97,737 104,664 100,956 88,540 68,330 65,758 56,413 9.58%
PBT 8,427 9,795 9,947 8,225 8,135 5,254 4,151 12.51%
Tax -1,933 -2,045 -1,782 -1,561 -1,839 -1,413 -1,125 9.43%
NP 6,494 7,750 8,165 6,664 6,296 3,841 3,026 13.55%
-
NP to SH 6,107 7,053 7,741 6,545 6,296 3,841 3,026 12.40%
-
Tax Rate 22.94% 20.88% 17.91% 18.98% 22.61% 26.89% 27.10% -
Total Cost 91,243 96,914 92,791 81,876 62,034 61,917 53,387 9.33%
-
Net Worth 150,940 150,251 146,959 143,069 131,849 124,923 123,264 3.43%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 150,940 150,251 146,959 143,069 131,849 124,923 123,264 3.43%
NOSH 173,494 176,766 170,882 164,447 78,017 75,711 78,015 14.23%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.64% 7.40% 8.09% 7.53% 9.21% 5.84% 5.36% -
ROE 4.05% 4.69% 5.27% 4.57% 4.78% 3.07% 2.45% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 56.33 59.21 59.08 53.84 87.58 86.85 72.31 -4.07%
EPS 3.52 3.99 4.53 3.98 8.07 4.92 3.88 -1.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.86 0.87 1.69 1.65 1.58 -9.45%
Adjusted Per Share Value based on latest NOSH - 164,447
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 16.57 17.74 17.11 15.01 11.58 11.15 9.56 9.59%
EPS 1.04 1.20 1.31 1.11 1.07 0.65 0.51 12.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2558 0.2547 0.2491 0.2425 0.2235 0.2117 0.2089 3.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.88 1.12 0.88 0.81 0.76 0.76 0.56 -
P/RPS 1.56 1.89 1.49 1.50 0.87 0.88 0.77 12.47%
P/EPS 25.00 28.07 19.43 20.35 9.42 14.98 14.44 9.57%
EY 4.00 3.56 5.15 4.91 10.62 6.68 6.93 -8.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.32 1.02 0.93 0.45 0.46 0.35 19.29%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 20/11/07 22/11/06 25/11/05 26/11/04 28/11/03 26/11/02 -
Price 0.75 1.01 1.06 0.71 0.69 0.64 0.57 -
P/RPS 1.33 1.71 1.79 1.32 0.79 0.74 0.79 9.06%
P/EPS 21.31 25.31 23.40 17.84 8.55 12.62 14.70 6.37%
EY 4.69 3.95 4.27 5.61 11.70 7.93 6.80 -5.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.19 1.23 0.82 0.41 0.39 0.36 15.60%

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