[AXTERIA] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -13.52%
YoY- -1.44%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 352,280 300,740 301,927 320,218 322,782 291,404 227,659 33.74%
PBT 34,200 28,616 22,767 25,558 28,600 24,296 26,472 18.60%
Tax -7,066 -7,004 -5,583 -5,784 -5,742 -5,604 -8,484 -11.46%
NP 27,134 21,612 17,184 19,774 22,858 18,692 17,988 31.49%
-
NP to SH 25,380 19,800 16,628 19,402 22,436 18,692 17,988 25.77%
-
Tax Rate 20.66% 24.48% 24.52% 22.63% 20.08% 23.07% 32.05% -
Total Cost 325,146 279,128 284,743 300,444 299,924 272,712 209,671 33.94%
-
Net Worth 146,096 145,290 136,761 144,534 142,269 136,770 126,801 9.89%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 17,301 9,854 - - 6,261 -
Div Payout % - - 104.05% 50.79% - - 34.81% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 146,096 145,290 136,761 144,534 142,269 136,770 126,801 9.89%
NOSH 169,879 168,941 164,773 164,243 163,527 162,822 156,544 5.59%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.70% 7.19% 5.69% 6.18% 7.08% 6.41% 7.90% -
ROE 17.37% 13.63% 12.16% 13.42% 15.77% 13.67% 14.19% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 207.37 178.01 183.24 194.97 197.39 178.97 145.43 26.65%
EPS 14.94 11.72 10.10 11.81 13.72 11.48 11.49 19.11%
DPS 0.00 0.00 10.50 6.00 0.00 0.00 4.00 -
NAPS 0.86 0.86 0.83 0.88 0.87 0.84 0.81 4.07%
Adjusted Per Share Value based on latest NOSH - 165,870
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 44.67 38.14 38.29 40.61 40.93 36.95 28.87 33.74%
EPS 3.22 2.51 2.11 2.46 2.85 2.37 2.28 25.85%
DPS 0.00 0.00 2.19 1.25 0.00 0.00 0.79 -
NAPS 0.1853 0.1842 0.1734 0.1833 0.1804 0.1734 0.1608 9.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.88 0.80 0.76 0.67 0.81 0.81 0.75 -
P/RPS 0.42 0.45 0.41 0.34 0.41 0.45 0.52 -13.25%
P/EPS 5.89 6.83 7.53 5.67 5.90 7.06 6.53 -6.63%
EY 16.98 14.65 13.28 17.63 16.94 14.17 15.32 7.09%
DY 0.00 0.00 13.82 8.96 0.00 0.00 5.33 -
P/NAPS 1.02 0.93 0.92 0.76 0.93 0.96 0.93 6.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 27/07/06 24/05/06 22/02/06 25/11/05 28/07/05 25/05/05 -
Price 1.06 0.79 0.77 0.77 0.71 0.81 0.71 -
P/RPS 0.51 0.44 0.42 0.39 0.36 0.45 0.49 2.70%
P/EPS 7.10 6.74 7.63 6.52 5.17 7.06 6.18 9.68%
EY 14.09 14.84 13.11 15.34 19.32 14.17 16.18 -8.80%
DY 0.00 0.00 13.64 7.79 0.00 0.00 5.63 -
P/NAPS 1.23 0.92 0.93 0.88 0.82 0.96 0.88 24.98%

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