[AXTERIA] QoQ Cumulative 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- 23.89%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 190,277 85,613 314,492 251,186 176,140 75,185 301,927 -26.47%
PBT 15,845 6,049 22,334 21,093 17,100 7,154 22,767 -21.44%
Tax -3,313 -1,268 -4,344 -4,303 -3,533 -1,751 -5,583 -29.36%
NP 12,532 4,781 17,990 16,790 13,567 5,403 17,184 -18.96%
-
NP to SH 11,782 4,728 16,903 15,722 12,690 4,950 16,628 -20.50%
-
Tax Rate 20.91% 20.96% 19.45% 20.40% 20.66% 24.48% 24.52% -
Total Cost 177,745 80,832 296,502 234,396 162,573 69,782 284,743 -26.93%
-
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 8,553 - - 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 7.85% 3.12% 11.68% 10.56% 8.69% 3.41% 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 107.72 48.53 182.52 146.83 103.69 44.50 183.24 -29.80%
EPS 6.67 2.68 9.81 9.19 7.47 2.93 10.10 -24.14%
DPS 0.00 0.00 11.00 5.00 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 24.13 10.86 39.88 31.85 22.34 9.53 38.29 -26.47%
EPS 1.49 0.60 2.14 1.99 1.61 0.63 2.11 -20.68%
DPS 0.00 0.00 2.40 1.08 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 1.04 2.10 0.52 0.65 0.85 1.80 0.41 85.88%
P/EPS 16.79 38.06 9.68 10.45 11.78 27.30 7.53 70.59%
EY 5.96 2.63 10.33 9.57 8.49 3.66 13.28 -41.35%
DY 0.00 0.00 11.58 5.21 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 0.94 2.33 0.51 0.78 1.02 1.78 0.42 71.01%
P/EPS 15.14 42.16 9.48 12.40 14.19 26.96 7.63 57.84%
EY 6.60 2.37 10.55 8.06 7.05 3.71 13.11 -36.68%
DY 0.00 0.00 11.83 4.39 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