[AXTERIA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -72.03%
YoY- -4.48%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 339,948 269,275 190,277 85,613 314,492 251,186 176,140 54.95%
PBT 20,080 20,645 15,845 6,049 22,334 21,093 17,100 11.29%
Tax -3,956 -4,335 -3,313 -1,268 -4,344 -4,303 -3,533 7.82%
NP 16,124 16,310 12,532 4,781 17,990 16,790 13,567 12.18%
-
NP to SH 15,127 15,332 11,782 4,728 16,903 15,722 12,690 12.41%
-
Tax Rate 19.70% 21.00% 20.91% 20.96% 19.45% 20.40% 20.66% -
Total Cost 323,824 252,965 177,745 80,832 296,502 234,396 162,573 58.24%
-
Net Worth 144,570 153,673 150,145 151,719 144,735 148,837 146,096 -0.69%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 14,545 6,623 - - 18,953 8,553 - -
Div Payout % 96.15% 43.20% - - 112.13% 54.41% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 144,570 153,673 150,145 151,719 144,735 148,837 146,096 -0.69%
NOSH 176,305 176,635 176,641 176,417 172,303 171,077 169,879 2.50%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.74% 6.06% 6.59% 5.58% 5.72% 6.68% 7.70% -
ROE 10.46% 9.98% 7.85% 3.12% 11.68% 10.56% 8.69% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 192.82 152.45 107.72 48.53 182.52 146.83 103.69 51.16%
EPS 8.58 8.68 6.67 2.68 9.81 9.19 7.47 9.66%
DPS 8.25 3.75 0.00 0.00 11.00 5.00 0.00 -
NAPS 0.82 0.87 0.85 0.86 0.84 0.87 0.86 -3.12%
Adjusted Per Share Value based on latest NOSH - 176,417
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 43.11 34.15 24.13 10.86 39.88 31.85 22.34 54.93%
EPS 1.92 1.94 1.49 0.60 2.14 1.99 1.61 12.44%
DPS 1.84 0.84 0.00 0.00 2.40 1.08 0.00 -
NAPS 0.1833 0.1949 0.1904 0.1924 0.1835 0.1887 0.1853 -0.72%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.92 1.02 1.12 1.02 0.95 0.96 0.88 -
P/RPS 0.48 0.67 1.04 2.10 0.52 0.65 0.85 -31.65%
P/EPS 10.72 11.75 16.79 38.06 9.68 10.45 11.78 -6.08%
EY 9.33 8.51 5.96 2.63 10.33 9.57 8.49 6.48%
DY 8.97 3.68 0.00 0.00 11.58 5.21 0.00 -
P/NAPS 1.12 1.17 1.32 1.19 1.13 1.10 1.02 6.42%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 19/02/08 20/11/07 30/07/07 29/05/07 07/02/07 22/11/06 -
Price 0.94 0.98 1.01 1.13 0.93 1.14 1.06 -
P/RPS 0.49 0.64 0.94 2.33 0.51 0.78 1.02 -38.63%
P/EPS 10.96 11.29 15.14 42.16 9.48 12.40 14.19 -15.80%
EY 9.13 8.86 6.60 2.37 10.55 8.06 7.05 18.79%
DY 8.78 3.83 0.00 0.00 11.83 4.39 0.00 -
P/NAPS 1.15 1.13 1.19 1.31 1.11 1.31 1.23 -4.38%

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