[AXTERIA] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -26.0%
YoY- -10.51%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 324,453 373,080 355,212 339,948 359,033 380,554 342,452 -3.51%
PBT 16,445 27,190 20,676 20,080 27,526 31,690 24,196 -22.60%
Tax -3,528 -6,126 -4,520 -3,956 -5,780 -6,626 -5,072 -21.40%
NP 12,917 21,064 16,156 16,124 21,746 25,064 19,124 -22.92%
-
NP to SH 12,490 19,752 15,076 15,127 20,442 23,564 18,912 -24.06%
-
Tax Rate 21.45% 22.53% 21.86% 19.70% 21.00% 20.91% 20.96% -
Total Cost 311,536 352,016 339,056 323,824 337,286 355,490 323,328 -2.43%
-
Net Worth 142,254 151,269 144,827 144,570 153,673 150,145 151,719 -4.18%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 14,545 8,831 - - -
Div Payout % - - - 96.15% 43.20% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 142,254 151,269 144,827 144,570 153,673 150,145 151,719 -4.18%
NOSH 173,481 173,873 174,490 176,305 176,635 176,641 176,417 -1.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.98% 5.65% 4.55% 4.74% 6.06% 6.59% 5.58% -
ROE 8.78% 13.06% 10.41% 10.46% 13.30% 15.69% 12.47% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 187.02 214.57 203.57 192.82 203.26 215.44 194.11 -2.43%
EPS 7.20 11.36 8.64 8.58 11.57 13.34 10.72 -23.21%
DPS 0.00 0.00 0.00 8.25 5.00 0.00 0.00 -
NAPS 0.82 0.87 0.83 0.82 0.87 0.85 0.86 -3.11%
Adjusted Per Share Value based on latest NOSH - 171,666
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 41.15 47.31 45.05 43.11 45.53 48.26 43.43 -3.51%
EPS 1.58 2.50 1.91 1.92 2.59 2.99 2.40 -24.22%
DPS 0.00 0.00 0.00 1.84 1.12 0.00 0.00 -
NAPS 0.1804 0.1918 0.1837 0.1833 0.1949 0.1904 0.1924 -4.18%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.74 0.88 0.84 0.92 1.02 1.12 1.02 -
P/RPS 0.40 0.41 0.41 0.48 0.50 0.52 0.53 -17.03%
P/EPS 10.28 7.75 9.72 10.72 8.81 8.40 9.51 5.30%
EY 9.73 12.91 10.29 9.33 11.35 11.91 10.51 -4.98%
DY 0.00 0.00 0.00 8.97 4.90 0.00 0.00 -
P/NAPS 0.90 1.01 1.01 1.12 1.17 1.32 1.19 -16.91%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 17/02/09 18/11/08 04/08/08 20/05/08 19/02/08 20/11/07 30/07/07 -
Price 0.70 0.75 0.88 0.94 0.98 1.01 1.13 -
P/RPS 0.37 0.35 0.43 0.49 0.48 0.47 0.58 -25.79%
P/EPS 9.72 6.60 10.19 10.96 8.47 7.57 10.54 -5.23%
EY 10.29 15.15 9.82 9.13 11.81 13.21 9.49 5.51%
DY 0.00 0.00 0.00 8.78 5.10 0.00 0.00 -
P/NAPS 0.85 0.86 1.06 1.15 1.13 1.19 1.31 -24.95%

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