[AXTERIA] YoY Quarter Result on 31-Dec-2007 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -49.68%
YoY- 17.13%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 97,413 72,485 56,800 78,998 75,045 78,773 46,481 11.58%
PBT 7,847 2,604 -1,261 4,799 3,991 4,870 6,489 2.85%
Tax -1,823 -604 417 -1,022 -770 -1,468 -2,269 -3.18%
NP 6,024 2,000 -844 3,777 3,221 3,402 4,220 5.41%
-
NP to SH 5,891 1,920 -508 3,549 3,030 3,334 4,220 5.06%
-
Tax Rate 23.23% 23.20% - 21.30% 19.29% 30.14% 34.97% -
Total Cost 91,389 70,485 57,644 75,221 71,824 75,371 42,261 12.10%
-
Net Worth 142,137 140,571 143,641 153,613 150,634 145,966 130,266 1.30%
Dividend
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 6,621 8,657 7,464 2,730 -
Div Payout % - - - 186.57% 285.71% 223.88% 64.70% -
Equity
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 142,137 140,571 143,641 153,613 150,634 145,966 130,266 1.30%
NOSH 171,249 171,428 175,172 176,567 173,142 165,870 78,003 12.35%
Ratio Analysis
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.18% 2.76% -1.49% 4.78% 4.29% 4.32% 9.08% -
ROE 4.14% 1.37% -0.35% 2.31% 2.01% 2.28% 3.24% -
Per Share
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 56.88 42.28 32.43 44.74 43.34 47.49 59.59 -0.68%
EPS 3.44 1.12 -0.29 2.01 1.75 2.01 5.41 -6.48%
DPS 0.00 0.00 0.00 3.75 5.00 4.50 3.50 -
NAPS 0.83 0.82 0.82 0.87 0.87 0.88 1.67 -9.83%
Adjusted Per Share Value based on latest NOSH - 176,567
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 13.59 10.11 7.92 11.02 10.47 10.99 6.48 11.59%
EPS 0.82 0.27 -0.07 0.50 0.42 0.47 0.59 4.99%
DPS 0.00 0.00 0.00 0.92 1.21 1.04 0.38 -
NAPS 0.1983 0.1961 0.2004 0.2143 0.2101 0.2036 0.1817 1.30%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/09/11 30/09/10 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.59 0.79 0.74 1.02 0.96 0.67 0.79 -
P/RPS 1.04 0.00 2.28 2.28 2.21 1.41 1.33 -3.57%
P/EPS 17.15 0.00 -255.17 50.75 54.86 33.33 14.60 2.41%
EY 5.83 0.00 -0.39 1.97 1.82 3.00 6.85 -2.36%
DY 0.00 0.00 0.00 3.68 5.21 6.72 4.43 -
P/NAPS 0.71 0.00 0.90 1.17 1.10 0.76 0.47 6.30%
Price Multiplier on Announcement Date
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/11/11 18/11/10 17/02/09 19/02/08 07/02/07 22/02/06 18/02/05 -
Price 0.64 0.79 0.70 0.98 1.14 0.77 0.87 -
P/RPS 1.13 0.00 2.16 2.19 2.63 1.62 1.46 -3.72%
P/EPS 18.60 0.00 -241.38 48.76 65.14 38.31 16.08 2.18%
EY 5.38 0.00 -0.41 2.05 1.54 2.61 6.22 -2.12%
DY 0.00 0.00 0.00 3.83 4.39 5.84 4.02 -
P/NAPS 0.77 0.00 0.85 1.13 1.31 0.88 0.52 5.98%

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