[AXTERIA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -1.34%
YoY- -10.51%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 243,340 186,540 88,803 339,948 269,275 190,277 85,613 100.02%
PBT 12,334 13,595 5,169 20,080 20,645 15,845 6,049 60.45%
Tax -2,646 -3,063 -1,130 -3,956 -4,335 -3,313 -1,268 62.93%
NP 9,688 10,532 4,039 16,124 16,310 12,532 4,781 59.78%
-
NP to SH 9,368 9,876 3,769 15,127 15,332 11,782 4,728 57.42%
-
Tax Rate 21.45% 22.53% 21.86% 19.70% 21.00% 20.91% 20.96% -
Total Cost 233,652 176,008 84,764 323,824 252,965 177,745 80,832 102.26%
-
Net Worth 142,254 151,269 144,827 144,570 153,673 150,145 151,719 -4.18%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 14,545 6,623 - - -
Div Payout % - - - 96.15% 43.20% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 142,254 151,269 144,827 144,570 153,673 150,145 151,719 -4.18%
NOSH 173,481 173,873 174,490 176,305 176,635 176,641 176,417 -1.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.98% 5.65% 4.55% 4.74% 6.06% 6.59% 5.58% -
ROE 6.59% 6.53% 2.60% 10.46% 9.98% 7.85% 3.12% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 140.27 107.29 50.89 192.82 152.45 107.72 48.53 102.25%
EPS 5.40 5.68 2.16 8.58 8.68 6.67 2.68 59.19%
DPS 0.00 0.00 0.00 8.25 3.75 0.00 0.00 -
NAPS 0.82 0.87 0.83 0.82 0.87 0.85 0.86 -3.11%
Adjusted Per Share Value based on latest NOSH - 171,666
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 30.86 23.66 11.26 43.11 34.15 24.13 10.86 99.98%
EPS 1.19 1.25 0.48 1.92 1.94 1.49 0.60 57.52%
DPS 0.00 0.00 0.00 1.84 0.84 0.00 0.00 -
NAPS 0.1804 0.1918 0.1837 0.1833 0.1949 0.1904 0.1924 -4.18%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.74 0.88 0.84 0.92 1.02 1.12 1.02 -
P/RPS 0.53 0.82 1.65 0.48 0.67 1.04 2.10 -59.89%
P/EPS 13.70 15.49 38.89 10.72 11.75 16.79 38.06 -49.24%
EY 7.30 6.45 2.57 9.33 8.51 5.96 2.63 96.89%
DY 0.00 0.00 0.00 8.97 3.68 0.00 0.00 -
P/NAPS 0.90 1.01 1.01 1.12 1.17 1.32 1.19 -16.91%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 17/02/09 18/11/08 04/08/08 20/05/08 19/02/08 20/11/07 30/07/07 -
Price 0.70 0.75 0.88 0.94 0.98 1.01 1.13 -
P/RPS 0.50 0.70 1.73 0.49 0.64 0.94 2.33 -63.98%
P/EPS 12.96 13.20 40.74 10.96 11.29 15.14 42.16 -54.28%
EY 7.71 7.57 2.45 9.13 8.86 6.60 2.37 118.76%
DY 0.00 0.00 0.00 8.78 3.83 0.00 0.00 -
P/NAPS 0.85 0.86 1.06 1.15 1.13 1.19 1.31 -24.95%

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