[AXTERIA] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -1.31%
YoY- -1.33%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 232,377 246,369 343,138 324,920 304,261 235,051 231,745 0.04%
PBT 14,966 11,073 19,198 21,229 23,848 25,793 18,463 -3.58%
Tax -3,321 -2,348 -3,818 -3,861 -6,025 -7,382 -6,308 -10.55%
NP 11,645 8,725 15,380 17,368 17,823 18,411 12,155 -0.74%
-
NP to SH 10,359 7,835 14,165 16,681 16,906 18,411 12,155 -2.74%
-
Tax Rate 22.19% 21.20% 19.89% 18.19% 25.26% 28.62% 34.17% -
Total Cost 220,732 237,644 327,758 307,552 286,438 216,640 219,590 0.09%
-
Net Worth 137,018 133,210 144,827 151,719 145,290 136,770 77,963 10.29%
Dividend
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 9,413 7,696 14,346 19,086 17,414 9,047 5,126 11.14%
Div Payout % 90.88% 98.24% 101.28% 114.42% 103.01% 49.14% 42.18% -
Equity
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 137,018 133,210 144,827 151,719 145,290 136,770 77,963 10.29%
NOSH 171,272 170,782 174,490 176,417 168,941 162,822 77,963 14.65%
Ratio Analysis
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.01% 3.54% 4.48% 5.35% 5.86% 7.83% 5.24% -
ROE 7.56% 5.88% 9.78% 10.99% 11.64% 13.46% 15.59% -
Per Share
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 135.68 144.26 196.65 184.18 180.10 144.36 297.25 -12.74%
EPS 6.05 4.59 8.12 9.46 10.01 11.31 15.59 -15.17%
DPS 5.50 4.51 8.25 10.82 10.31 5.56 6.58 -3.06%
NAPS 0.80 0.78 0.83 0.86 0.86 0.84 1.00 -3.80%
Adjusted Per Share Value based on latest NOSH - 176,417
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 32.42 34.37 47.87 45.32 42.44 32.79 32.33 0.04%
EPS 1.45 1.09 1.98 2.33 2.36 2.57 1.70 -2.72%
DPS 1.31 1.07 2.00 2.66 2.43 1.26 0.72 10.96%
NAPS 0.1911 0.1858 0.202 0.2116 0.2027 0.1908 0.1088 10.28%
Price Multiplier on Financial Quarter End Date
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 31/03/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.80 0.74 0.84 1.02 0.80 0.81 0.68 -
P/RPS 0.59 0.51 0.43 0.55 0.44 0.56 0.23 17.79%
P/EPS 13.23 16.13 10.35 10.79 7.99 7.16 4.36 21.27%
EY 7.56 6.20 9.66 9.27 12.51 13.96 22.93 -17.53%
DY 6.88 6.09 9.82 10.61 12.89 6.86 9.67 -5.74%
P/NAPS 1.00 0.95 1.01 1.19 0.93 0.96 0.68 6.93%
Price Multiplier on Announcement Date
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/05/10 31/07/09 04/08/08 30/07/07 27/07/06 28/07/05 20/08/04 -
Price 0.79 0.75 0.88 1.13 0.79 0.81 0.70 -
P/RPS 0.58 0.52 0.45 0.61 0.44 0.56 0.24 16.57%
P/EPS 13.06 16.35 10.84 11.95 7.89 7.16 4.49 20.39%
EY 7.66 6.12 9.22 8.37 12.67 13.96 22.27 -16.93%
DY 6.96 6.01 9.38 9.57 13.05 6.86 9.39 -5.07%
P/NAPS 0.99 0.96 1.06 1.31 0.92 0.96 0.70 6.20%

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