[AXTERIA] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -32.97%
YoY- 4.43%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 78,998 75,045 78,773 46,481 55,680 44,303 42,629 10.82%
PBT 4,799 3,991 4,870 6,489 5,815 2,531 5,089 -0.97%
Tax -1,022 -770 -1,468 -2,269 -1,774 -631 -599 9.30%
NP 3,777 3,221 3,402 4,220 4,041 1,900 4,490 -2.83%
-
NP to SH 3,549 3,030 3,334 4,220 4,041 1,900 4,490 -3.84%
-
Tax Rate 21.30% 19.29% 30.14% 34.97% 30.51% 24.93% 11.77% -
Total Cost 75,221 71,824 75,371 42,261 51,639 42,403 38,139 11.97%
-
Net Worth 153,613 150,634 145,966 130,266 124,818 120,696 104,369 6.65%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 6,621 8,657 7,464 2,730 1,950 - - -
Div Payout % 186.57% 285.71% 223.88% 64.70% 48.26% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 153,613 150,634 145,966 130,266 124,818 120,696 104,369 6.65%
NOSH 176,567 173,142 165,870 78,003 78,011 77,868 70,046 16.65%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.78% 4.29% 4.32% 9.08% 7.26% 4.29% 10.53% -
ROE 2.31% 2.01% 2.28% 3.24% 3.24% 1.57% 4.30% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 44.74 43.34 47.49 59.59 71.37 56.89 60.86 -4.99%
EPS 2.01 1.75 2.01 5.41 5.18 2.44 6.41 -17.56%
DPS 3.75 5.00 4.50 3.50 2.50 0.00 0.00 -
NAPS 0.87 0.87 0.88 1.67 1.60 1.55 1.49 -8.57%
Adjusted Per Share Value based on latest NOSH - 78,003
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.02 10.47 10.99 6.48 7.77 6.18 5.95 10.81%
EPS 0.50 0.42 0.47 0.59 0.56 0.27 0.63 -3.77%
DPS 0.92 1.21 1.04 0.38 0.27 0.00 0.00 -
NAPS 0.2143 0.2101 0.2036 0.1817 0.1741 0.1684 0.1456 6.65%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.02 0.96 0.67 0.79 0.64 0.56 0.94 -
P/RPS 2.28 2.21 1.41 1.33 0.90 0.98 1.54 6.75%
P/EPS 50.75 54.86 33.33 14.60 12.36 22.95 14.66 22.98%
EY 1.97 1.82 3.00 6.85 8.09 4.36 6.82 -18.68%
DY 3.68 5.21 6.72 4.43 3.91 0.00 0.00 -
P/NAPS 1.17 1.10 0.76 0.47 0.40 0.36 0.63 10.86%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 19/02/08 07/02/07 22/02/06 18/02/05 26/02/04 26/02/03 25/02/02 -
Price 0.98 1.14 0.77 0.87 0.75 0.52 0.78 -
P/RPS 2.19 2.63 1.62 1.46 1.05 0.91 1.28 9.35%
P/EPS 48.76 65.14 38.31 16.08 14.48 21.31 12.17 26.01%
EY 2.05 1.54 2.61 6.22 6.91 4.69 8.22 -20.65%
DY 3.83 4.39 5.84 4.02 3.33 0.00 0.00 -
P/NAPS 1.13 1.31 0.88 0.52 0.47 0.34 0.52 13.80%

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