[AXTERIA] YoY TTM Result on 31-Mar-2004 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 0.35%
YoY- 41.76%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 314,492 301,927 227,659 219,989 177,121 121,440 20.94%
PBT 22,334 22,768 26,471 16,218 10,785 10,836 15.55%
Tax -4,344 -5,675 -8,484 -4,991 -2,865 -2,160 14.98%
NP 17,990 17,093 17,987 11,227 7,920 8,676 15.69%
-
NP to SH 16,903 16,629 17,987 11,227 7,920 8,676 14.26%
-
Tax Rate 19.45% 24.93% 32.05% 30.77% 26.56% 19.93% -
Total Cost 296,502 284,834 209,672 208,762 169,201 112,764 21.31%
-
Net Worth 146,011 137,652 127,932 123,088 116,999 116,654 4.58%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 19,086 17,414 9,047 5,126 7,500 3,888 37.44%
Div Payout % 112.92% 104.73% 50.30% 45.66% 94.70% 44.82% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 146,011 137,652 127,932 123,088 116,999 116,654 4.58%
NOSH 173,823 165,846 157,941 79,411 75,000 77,769 17.44%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 5.72% 5.66% 7.90% 5.10% 4.47% 7.14% -
ROE 11.58% 12.08% 14.06% 9.12% 6.77% 7.44% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 180.93 182.05 144.14 277.02 236.16 156.15 2.98%
EPS 9.72 10.03 11.39 14.14 10.56 11.16 -2.72%
DPS 10.98 10.50 5.73 6.46 10.00 5.00 17.02%
NAPS 0.84 0.83 0.81 1.55 1.56 1.50 -10.94%
Adjusted Per Share Value based on latest NOSH - 79,411
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 53.30 51.17 38.59 37.29 30.02 20.58 20.95%
EPS 2.86 2.82 3.05 1.90 1.34 1.47 14.22%
DPS 3.24 2.95 1.53 0.87 1.27 0.66 37.44%
NAPS 0.2475 0.2333 0.2168 0.2086 0.1983 0.1977 4.59%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.95 0.76 0.75 0.72 0.58 0.80 -
P/RPS 0.53 0.42 0.52 0.26 0.25 0.51 0.77%
P/EPS 9.77 7.58 6.59 5.09 5.49 7.17 6.38%
EY 10.24 13.19 15.18 19.64 18.21 13.95 -5.99%
DY 11.56 13.82 7.64 8.97 17.24 6.25 13.08%
P/NAPS 1.13 0.92 0.93 0.46 0.37 0.53 16.33%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/07 24/05/06 25/05/05 19/05/04 29/05/03 - -
Price 0.93 0.77 0.71 0.67 0.54 0.00 -
P/RPS 0.51 0.42 0.49 0.24 0.23 0.00 -
P/EPS 9.56 7.68 6.23 4.74 5.11 0.00 -
EY 10.46 13.02 16.04 21.10 19.56 0.00 -
DY 11.81 13.64 8.07 9.64 18.52 0.00 -
P/NAPS 1.11 0.93 0.88 0.43 0.35 0.00 -

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