[AXTERIA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 149.2%
YoY- -7.16%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 88,803 339,948 269,275 190,277 85,613 314,492 251,186 -50.03%
PBT 5,169 20,080 20,645 15,845 6,049 22,334 21,093 -60.87%
Tax -1,130 -3,956 -4,335 -3,313 -1,268 -4,344 -4,303 -59.02%
NP 4,039 16,124 16,310 12,532 4,781 17,990 16,790 -61.35%
-
NP to SH 3,769 15,127 15,332 11,782 4,728 16,903 15,722 -61.44%
-
Tax Rate 21.86% 19.70% 21.00% 20.91% 20.96% 19.45% 20.40% -
Total Cost 84,764 323,824 252,965 177,745 80,832 296,502 234,396 -49.27%
-
Net Worth 144,827 144,570 153,673 150,145 151,719 144,735 148,837 -1.80%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 14,545 6,623 - - 18,953 8,553 -
Div Payout % - 96.15% 43.20% - - 112.13% 54.41% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 144,827 144,570 153,673 150,145 151,719 144,735 148,837 -1.80%
NOSH 174,490 176,305 176,635 176,641 176,417 172,303 171,077 1.32%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.55% 4.74% 6.06% 6.59% 5.58% 5.72% 6.68% -
ROE 2.60% 10.46% 9.98% 7.85% 3.12% 11.68% 10.56% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 50.89 192.82 152.45 107.72 48.53 182.52 146.83 -50.69%
EPS 2.16 8.58 8.68 6.67 2.68 9.81 9.19 -61.94%
DPS 0.00 8.25 3.75 0.00 0.00 11.00 5.00 -
NAPS 0.83 0.82 0.87 0.85 0.86 0.84 0.87 -3.09%
Adjusted Per Share Value based on latest NOSH - 176,766
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.26 43.11 34.15 24.13 10.86 39.88 31.85 -50.03%
EPS 0.48 1.92 1.94 1.49 0.60 2.14 1.99 -61.28%
DPS 0.00 1.84 0.84 0.00 0.00 2.40 1.08 -
NAPS 0.1837 0.1833 0.1949 0.1904 0.1924 0.1835 0.1887 -1.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.84 0.92 1.02 1.12 1.02 0.95 0.96 -
P/RPS 1.65 0.48 0.67 1.04 2.10 0.52 0.65 86.19%
P/EPS 38.89 10.72 11.75 16.79 38.06 9.68 10.45 140.34%
EY 2.57 9.33 8.51 5.96 2.63 10.33 9.57 -58.40%
DY 0.00 8.97 3.68 0.00 0.00 11.58 5.21 -
P/NAPS 1.01 1.12 1.17 1.32 1.19 1.13 1.10 -5.53%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 04/08/08 20/05/08 19/02/08 20/11/07 30/07/07 29/05/07 07/02/07 -
Price 0.88 0.94 0.98 1.01 1.13 0.93 1.14 -
P/RPS 1.73 0.49 0.64 0.94 2.33 0.51 0.78 70.15%
P/EPS 40.74 10.96 11.29 15.14 42.16 9.48 12.40 121.16%
EY 2.45 9.13 8.86 6.60 2.37 10.55 8.06 -54.82%
DY 0.00 8.78 3.83 0.00 0.00 11.83 4.39 -
P/NAPS 1.06 1.15 1.13 1.19 1.31 1.11 1.31 -13.17%

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