[AXTERIA] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
07-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -17.4%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 380,554 342,452 314,492 334,914 352,280 300,740 301,927 16.66%
PBT 31,690 24,196 22,334 28,124 34,200 28,616 22,767 24.63%
Tax -6,626 -5,072 -4,344 -5,737 -7,066 -7,004 -5,583 12.08%
NP 25,064 19,124 17,990 22,386 27,134 21,612 17,184 28.58%
-
NP to SH 23,564 18,912 16,903 20,962 25,380 19,800 16,628 26.13%
-
Tax Rate 20.91% 20.96% 19.45% 20.40% 20.66% 24.48% 24.52% -
Total Cost 355,490 323,328 296,502 312,528 325,146 279,128 284,743 15.92%
-
Net Worth 150,145 151,719 144,735 148,837 146,096 145,290 136,761 6.41%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 18,953 11,405 - - 17,301 -
Div Payout % - - 112.13% 54.41% - - 104.05% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 150,145 151,719 144,735 148,837 146,096 145,290 136,761 6.41%
NOSH 176,641 176,417 172,303 171,077 169,879 168,941 164,773 4.74%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.59% 5.58% 5.72% 6.68% 7.70% 7.19% 5.69% -
ROE 15.69% 12.47% 11.68% 14.08% 17.37% 13.63% 12.16% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 215.44 194.11 182.52 195.77 207.37 178.01 183.24 11.38%
EPS 13.34 10.72 9.81 12.25 14.94 11.72 10.10 20.36%
DPS 0.00 0.00 11.00 6.67 0.00 0.00 10.50 -
NAPS 0.85 0.86 0.84 0.87 0.86 0.86 0.83 1.59%
Adjusted Per Share Value based on latest NOSH - 173,142
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 48.26 43.43 39.88 42.47 44.67 38.14 38.29 16.66%
EPS 2.99 2.40 2.14 2.66 3.22 2.51 2.11 26.13%
DPS 0.00 0.00 2.40 1.45 0.00 0.00 2.19 -
NAPS 0.1904 0.1924 0.1835 0.1887 0.1853 0.1842 0.1734 6.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.12 1.02 0.95 0.96 0.88 0.80 0.76 -
P/RPS 0.52 0.53 0.52 0.49 0.42 0.45 0.41 17.15%
P/EPS 8.40 9.51 9.68 7.83 5.89 6.83 7.53 7.55%
EY 11.91 10.51 10.33 12.76 16.98 14.65 13.28 -6.99%
DY 0.00 0.00 11.58 6.94 0.00 0.00 13.82 -
P/NAPS 1.32 1.19 1.13 1.10 1.02 0.93 0.92 27.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 30/07/07 29/05/07 07/02/07 22/11/06 27/07/06 24/05/06 -
Price 1.01 1.13 0.93 1.14 1.06 0.79 0.77 -
P/RPS 0.47 0.58 0.51 0.58 0.51 0.44 0.42 7.77%
P/EPS 7.57 10.54 9.48 9.30 7.10 6.74 7.63 -0.52%
EY 13.21 9.49 10.55 10.75 14.09 14.84 13.11 0.50%
DY 0.00 0.00 11.83 5.85 0.00 0.00 13.64 -
P/NAPS 1.19 1.31 1.11 1.31 1.23 0.92 0.93 17.84%

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