[AXTERIA] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 20.03%
YoY- 6.38%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 300,740 301,927 320,218 322,782 291,404 227,659 240,360 16.16%
PBT 28,616 22,767 25,558 28,600 24,296 26,472 28,502 0.26%
Tax -7,004 -5,583 -5,784 -5,742 -5,604 -8,484 -8,816 -14.25%
NP 21,612 17,184 19,774 22,858 18,692 17,988 19,686 6.43%
-
NP to SH 19,800 16,628 19,402 22,436 18,692 17,988 19,686 0.38%
-
Tax Rate 24.48% 24.52% 22.63% 20.08% 23.07% 32.05% 30.93% -
Total Cost 279,128 284,743 300,444 299,924 272,712 209,671 220,673 17.01%
-
Net Worth 145,290 136,761 144,534 142,269 136,770 126,801 130,256 7.57%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 17,301 9,854 - - 6,261 3,639 -
Div Payout % - 104.05% 50.79% - - 34.81% 18.49% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 145,290 136,761 144,534 142,269 136,770 126,801 130,256 7.57%
NOSH 168,941 164,773 164,243 163,527 162,822 156,544 77,997 67.64%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.19% 5.69% 6.18% 7.08% 6.41% 7.90% 8.19% -
ROE 13.63% 12.16% 13.42% 15.77% 13.67% 14.19% 15.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 178.01 183.24 194.97 197.39 178.97 145.43 308.16 -30.70%
EPS 11.72 10.10 11.81 13.72 11.48 11.49 25.24 -40.11%
DPS 0.00 10.50 6.00 0.00 0.00 4.00 4.67 -
NAPS 0.86 0.83 0.88 0.87 0.84 0.81 1.67 -35.83%
Adjusted Per Share Value based on latest NOSH - 164,447
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.14 38.29 40.61 40.93 36.95 28.87 30.48 16.16%
EPS 2.51 2.11 2.46 2.85 2.37 2.28 2.50 0.26%
DPS 0.00 2.19 1.25 0.00 0.00 0.79 0.46 -
NAPS 0.1842 0.1734 0.1833 0.1804 0.1734 0.1608 0.1652 7.54%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.80 0.76 0.67 0.81 0.81 0.75 0.79 -
P/RPS 0.45 0.41 0.34 0.41 0.45 0.52 0.26 44.29%
P/EPS 6.83 7.53 5.67 5.90 7.06 6.53 3.13 68.47%
EY 14.65 13.28 17.63 16.94 14.17 15.32 31.95 -40.62%
DY 0.00 13.82 8.96 0.00 0.00 5.33 5.91 -
P/NAPS 0.93 0.92 0.76 0.93 0.96 0.93 0.47 57.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 27/07/06 24/05/06 22/02/06 25/11/05 28/07/05 25/05/05 18/02/05 -
Price 0.79 0.77 0.77 0.71 0.81 0.71 0.87 -
P/RPS 0.44 0.42 0.39 0.36 0.45 0.49 0.28 35.27%
P/EPS 6.74 7.63 6.52 5.17 7.06 6.18 3.45 56.46%
EY 14.84 13.11 15.34 19.32 14.17 16.18 29.01 -36.11%
DY 0.00 13.64 7.79 0.00 0.00 5.63 5.36 -
P/NAPS 0.92 0.93 0.88 0.82 0.96 0.88 0.52 46.43%

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