[AXTERIA] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 3.91%
YoY- 9.98%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 301,927 320,218 322,782 291,404 227,659 240,360 267,578 8.39%
PBT 22,767 25,558 28,600 24,296 26,472 28,502 29,774 -16.39%
Tax -5,583 -5,784 -5,742 -5,604 -8,484 -8,816 -8,684 -25.52%
NP 17,184 19,774 22,858 18,692 17,988 19,686 21,090 -12.77%
-
NP to SH 16,628 19,402 22,436 18,692 17,988 19,686 21,090 -14.66%
-
Tax Rate 24.52% 22.63% 20.08% 23.07% 32.05% 30.93% 29.17% -
Total Cost 284,743 300,444 299,924 272,712 209,671 220,673 246,488 10.10%
-
Net Worth 136,761 144,534 142,269 136,770 126,801 130,256 131,812 2.48%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 17,301 9,854 - - 6,261 3,639 - -
Div Payout % 104.05% 50.79% - - 34.81% 18.49% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 136,761 144,534 142,269 136,770 126,801 130,256 131,812 2.48%
NOSH 164,773 164,243 163,527 162,822 156,544 77,997 77,995 64.71%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.69% 6.18% 7.08% 6.41% 7.90% 8.19% 7.88% -
ROE 12.16% 13.42% 15.77% 13.67% 14.19% 15.11% 16.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 183.24 194.97 197.39 178.97 145.43 308.16 343.07 -34.19%
EPS 10.10 11.81 13.72 11.48 11.49 25.24 27.04 -48.16%
DPS 10.50 6.00 0.00 0.00 4.00 4.67 0.00 -
NAPS 0.83 0.88 0.87 0.84 0.81 1.67 1.69 -37.77%
Adjusted Per Share Value based on latest NOSH - 162,822
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 51.17 54.27 54.71 49.39 38.59 40.74 45.35 8.39%
EPS 2.82 3.29 3.80 3.17 3.05 3.34 3.57 -14.56%
DPS 2.93 1.67 0.00 0.00 1.06 0.62 0.00 -
NAPS 0.2318 0.245 0.2411 0.2318 0.2149 0.2208 0.2234 2.49%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.76 0.67 0.81 0.81 0.75 0.79 0.76 -
P/RPS 0.41 0.34 0.41 0.45 0.52 0.26 0.22 51.49%
P/EPS 7.53 5.67 5.90 7.06 6.53 3.13 2.81 93.04%
EY 13.28 17.63 16.94 14.17 15.32 31.95 35.58 -48.19%
DY 13.82 8.96 0.00 0.00 5.33 5.91 0.00 -
P/NAPS 0.92 0.76 0.93 0.96 0.93 0.47 0.45 61.15%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 22/02/06 25/11/05 28/07/05 25/05/05 18/02/05 26/11/04 -
Price 0.77 0.77 0.71 0.81 0.71 0.87 0.69 -
P/RPS 0.42 0.39 0.36 0.45 0.49 0.28 0.20 64.06%
P/EPS 7.63 6.52 5.17 7.06 6.18 3.45 2.55 107.78%
EY 13.11 15.34 19.32 14.17 16.18 29.01 39.19 -51.84%
DY 13.64 7.79 0.00 0.00 5.63 5.36 0.00 -
P/NAPS 0.93 0.88 0.82 0.96 0.88 0.52 0.41 72.72%

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