[AXTERIA] YoY Quarter Result on 31-Mar-2007 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -60.99%
YoY- -43.09%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 58,732 36,599 70,673 63,306 61,763 47,389 44,848 4.79%
PBT 4,765 -709 -565 1,242 3,599 5,095 642 41.65%
Tax -940 294 379 -41 -1,245 -1,873 -618 7.55%
NP 3,825 -415 -186 1,201 2,354 3,222 24 141.33%
-
NP to SH 3,438 -821 -206 1,182 2,077 3,222 24 136.90%
-
Tax Rate 19.73% - - 3.30% 34.59% 36.76% 96.26% -
Total Cost 54,907 37,014 70,859 62,105 59,409 44,167 44,824 3.58%
-
Net Worth 136,835 138,543 140,766 146,011 137,652 127,932 123,088 1.85%
Dividend
31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 7,696 7,725 10,429 9,950 6,317 3,176 -
Div Payout % - 0.00% 0.00% 882.35% 479.09% 196.08% 13,235.29% -
Equity
31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 136,835 138,543 140,766 146,011 137,652 127,932 123,088 1.85%
NOSH 171,044 171,041 171,666 173,823 165,846 157,941 79,411 14.25%
Ratio Analysis
31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.51% -1.13% -0.26% 1.90% 3.81% 6.80% 0.05% -
ROE 2.51% -0.59% -0.15% 0.81% 1.51% 2.52% 0.02% -
Per Share
31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 34.34 21.40 41.17 36.42 37.24 30.00 56.48 -8.28%
EPS 2.01 -0.48 -0.12 0.68 1.25 2.04 0.02 122.75%
DPS 0.00 4.50 4.50 6.00 6.00 4.00 4.00 -
NAPS 0.80 0.81 0.82 0.84 0.83 0.81 1.55 -10.85%
Adjusted Per Share Value based on latest NOSH - 173,823
31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 9.95 6.20 11.98 10.73 10.47 8.03 7.60 4.79%
EPS 0.58 -0.14 -0.03 0.20 0.35 0.55 0.00 -
DPS 0.00 1.30 1.31 1.77 1.69 1.07 0.54 -
NAPS 0.2319 0.2348 0.2386 0.2475 0.2333 0.2168 0.2086 1.85%
Price Multiplier on Financial Quarter End Date
31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/12/09 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.80 0.69 0.92 0.95 0.76 0.75 0.72 -
P/RPS 2.33 3.22 2.23 2.61 2.04 2.50 1.27 11.11%
P/EPS 39.80 -143.75 -766.67 139.71 60.69 36.76 2,382.35 -50.87%
EY 2.51 -0.70 -0.13 0.72 1.65 2.72 0.04 105.25%
DY 0.00 6.52 4.89 6.32 7.89 5.33 5.56 -
P/NAPS 1.00 0.85 1.12 1.13 0.92 0.93 0.46 14.44%
Price Multiplier on Announcement Date
31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 05/02/10 20/05/09 20/05/08 29/05/07 24/05/06 25/05/05 19/05/04 -
Price 0.77 0.75 0.94 0.93 0.77 0.71 0.67 -
P/RPS 2.24 3.51 2.28 2.55 2.07 2.37 1.19 11.61%
P/EPS 38.31 -156.25 -783.33 136.76 61.48 34.80 2,216.91 -50.58%
EY 2.61 -0.64 -0.13 0.73 1.63 2.87 0.05 98.79%
DY 0.00 6.00 4.79 6.45 7.79 5.63 5.97 -
P/NAPS 0.96 0.93 1.15 1.11 0.93 0.88 0.43 14.97%

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