[AXTERIA] QoQ Quarter Result on 30-Sep-2006 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 56.38%
YoY- 18.27%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 85,613 63,306 75,045 100,956 75,185 61,763 78,773 5.72%
PBT 6,049 1,242 3,991 9,947 7,154 3,599 4,870 15.59%
Tax -1,268 -41 -770 -1,782 -1,751 -1,245 -1,468 -9.32%
NP 4,781 1,201 3,221 8,165 5,403 2,354 3,402 25.54%
-
NP to SH 4,728 1,182 3,030 7,741 4,950 2,077 3,334 26.30%
-
Tax Rate 20.96% 3.30% 19.29% 17.91% 24.48% 34.59% 30.14% -
Total Cost 80,832 62,105 71,824 92,791 69,782 59,409 75,371 4.78%
-
Net Worth 151,719 146,011 150,634 146,959 145,290 137,652 145,966 2.61%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 10,429 8,657 - - 9,950 7,464 -
Div Payout % - 882.35% 285.71% - - 479.09% 223.88% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 151,719 146,011 150,634 146,959 145,290 137,652 145,966 2.61%
NOSH 176,417 173,823 173,142 170,882 168,941 165,846 165,870 4.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.58% 1.90% 4.29% 8.09% 7.19% 3.81% 4.32% -
ROE 3.12% 0.81% 2.01% 5.27% 3.41% 1.51% 2.28% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 48.53 36.42 43.34 59.08 44.50 37.24 47.49 1.45%
EPS 2.68 0.68 1.75 4.53 2.93 1.25 2.01 21.20%
DPS 0.00 6.00 5.00 0.00 0.00 6.00 4.50 -
NAPS 0.86 0.84 0.87 0.86 0.86 0.83 0.88 -1.52%
Adjusted Per Share Value based on latest NOSH - 170,882
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.86 8.03 9.52 12.80 9.53 7.83 9.99 5.74%
EPS 0.60 0.15 0.38 0.98 0.63 0.26 0.42 26.92%
DPS 0.00 1.32 1.10 0.00 0.00 1.26 0.95 -
NAPS 0.1924 0.1852 0.191 0.1864 0.1842 0.1746 0.1851 2.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.02 0.95 0.96 0.88 0.80 0.76 0.67 -
P/RPS 2.10 2.61 2.21 1.49 1.80 2.04 1.41 30.51%
P/EPS 38.06 139.71 54.86 19.43 27.30 60.69 33.33 9.27%
EY 2.63 0.72 1.82 5.15 3.66 1.65 3.00 -8.42%
DY 0.00 6.32 5.21 0.00 0.00 7.89 6.72 -
P/NAPS 1.19 1.13 1.10 1.02 0.93 0.92 0.76 34.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/07/07 29/05/07 07/02/07 22/11/06 27/07/06 24/05/06 22/02/06 -
Price 1.13 0.93 1.14 1.06 0.79 0.77 0.77 -
P/RPS 2.33 2.55 2.63 1.79 1.78 2.07 1.62 27.50%
P/EPS 42.16 136.76 65.14 23.40 26.96 61.48 38.31 6.61%
EY 2.37 0.73 1.54 4.27 3.71 1.63 2.61 -6.24%
DY 0.00 6.45 4.39 0.00 0.00 7.79 5.84 -
P/NAPS 1.31 1.11 1.31 1.23 0.92 0.93 0.88 30.46%

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