[AXTERIA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 14.27%
YoY- -7.56%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 251,186 176,140 75,185 301,927 240,164 161,391 72,851 127.71%
PBT 21,093 17,100 7,154 22,767 19,169 14,300 6,074 128.80%
Tax -4,303 -3,533 -1,751 -5,583 -4,338 -2,871 -1,401 110.86%
NP 16,790 13,567 5,403 17,184 14,831 11,429 4,673 134.04%
-
NP to SH 15,722 12,690 4,950 16,628 14,552 11,218 4,673 124.03%
-
Tax Rate 20.40% 20.66% 24.48% 24.52% 22.63% 20.08% 23.07% -
Total Cost 234,396 162,573 69,782 284,743 225,333 149,962 68,178 127.27%
-
Net Worth 148,837 146,096 145,290 136,761 144,534 142,269 136,770 5.78%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 8,553 - - 17,301 7,390 - - -
Div Payout % 54.41% - - 104.05% 50.79% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 148,837 146,096 145,290 136,761 144,534 142,269 136,770 5.78%
NOSH 171,077 169,879 168,941 164,773 164,243 163,527 162,822 3.34%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.68% 7.70% 7.19% 5.69% 6.18% 7.08% 6.41% -
ROE 10.56% 8.69% 3.41% 12.16% 10.07% 7.89% 3.42% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 146.83 103.69 44.50 183.24 146.22 98.69 44.74 120.36%
EPS 9.19 7.47 2.93 10.10 8.86 6.86 2.87 116.78%
DPS 5.00 0.00 0.00 10.50 4.50 0.00 0.00 -
NAPS 0.87 0.86 0.86 0.83 0.88 0.87 0.84 2.36%
Adjusted Per Share Value based on latest NOSH - 165,846
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.85 22.34 9.53 38.29 30.46 20.47 9.24 127.67%
EPS 1.99 1.61 0.63 2.11 1.85 1.42 0.59 124.40%
DPS 1.08 0.00 0.00 2.19 0.94 0.00 0.00 -
NAPS 0.1887 0.1853 0.1842 0.1734 0.1833 0.1804 0.1734 5.78%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.96 0.88 0.80 0.76 0.67 0.81 0.81 -
P/RPS 0.65 0.85 1.80 0.41 0.46 0.82 1.81 -49.38%
P/EPS 10.45 11.78 27.30 7.53 7.56 11.81 28.22 -48.33%
EY 9.57 8.49 3.66 13.28 13.22 8.47 3.54 93.71%
DY 5.21 0.00 0.00 13.82 6.72 0.00 0.00 -
P/NAPS 1.10 1.02 0.93 0.92 0.76 0.93 0.96 9.47%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 07/02/07 22/11/06 27/07/06 24/05/06 22/02/06 25/11/05 28/07/05 -
Price 1.14 1.06 0.79 0.77 0.77 0.71 0.81 -
P/RPS 0.78 1.02 1.78 0.42 0.53 0.72 1.81 -42.85%
P/EPS 12.40 14.19 26.96 7.63 8.69 10.35 28.22 -42.11%
EY 8.06 7.05 3.71 13.11 11.51 9.66 3.54 72.81%
DY 4.39 0.00 0.00 13.64 5.84 0.00 0.00 -
P/NAPS 1.31 1.23 0.92 0.93 0.88 0.82 0.96 22.95%

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