[AXTERIA] QoQ Cumulative 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- 29.72%
YoY- -1.44%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 176,140 75,185 301,927 240,164 161,391 72,851 227,659 -15.70%
PBT 17,100 7,154 22,767 19,169 14,300 6,074 26,472 -25.25%
Tax -3,533 -1,751 -5,583 -4,338 -2,871 -1,401 -8,484 -44.20%
NP 13,567 5,403 17,184 14,831 11,429 4,673 17,988 -17.12%
-
NP to SH 12,690 4,950 16,628 14,552 11,218 4,673 17,988 -20.73%
-
Tax Rate 20.66% 24.48% 24.52% 22.63% 20.08% 23.07% 32.05% -
Total Cost 162,573 69,782 284,743 225,333 149,962 68,178 209,671 -15.58%
-
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 7,390 - - 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 8.69% 3.41% 12.16% 10.07% 7.89% 3.42% 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 103.69 44.50 183.24 146.22 98.69 44.74 145.43 -20.17%
EPS 7.47 2.93 10.10 8.86 6.86 2.87 11.49 -24.93%
DPS 0.00 0.00 10.50 4.50 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 22.34 9.53 38.29 30.46 20.47 9.24 28.87 -15.70%
EPS 1.61 0.63 2.11 1.85 1.42 0.59 2.28 -20.68%
DPS 0.00 0.00 2.19 0.94 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 0.85 1.80 0.41 0.46 0.82 1.81 0.52 38.72%
P/EPS 11.78 27.30 7.53 7.56 11.81 28.22 6.53 48.13%
EY 8.49 3.66 13.28 13.22 8.47 3.54 15.32 -32.50%
DY 0.00 0.00 13.82 6.72 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 1.02 1.78 0.42 0.53 0.72 1.81 0.49 62.95%
P/EPS 14.19 26.96 7.63 8.69 10.35 28.22 6.18 73.95%
EY 7.05 3.71 13.11 11.51 9.66 3.54 16.18 -42.49%
DY 0.00 0.00 13.64 5.84 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