[AXTERIA] QoQ TTM Result on 30-Sep-2008 [#2]

Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -6.68%
YoY- -17.35%
Quarter Report
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 246,369 279,939 314,013 336,211 343,138 339,948 332,581 -18.14%
PBT 11,073 11,626 11,770 17,830 19,198 20,078 21,885 -36.53%
Tax -2,348 -2,352 -2,267 -3,706 -3,818 -3,956 -4,376 -33.99%
NP 8,725 9,274 9,503 14,124 15,380 16,122 17,509 -37.17%
-
NP to SH 7,835 8,547 9,162 13,219 14,165 15,124 16,512 -39.19%
-
Tax Rate 21.20% 20.23% 19.26% 20.79% 19.89% 19.70% 20.00% -
Total Cost 237,644 270,665 304,510 322,087 327,758 323,826 315,072 -17.15%
-
Net Worth 133,210 138,543 143,641 150,940 144,827 140,766 153,613 -9.07%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,696 7,696 7,725 14,346 14,346 14,346 17,050 -41.18%
Div Payout % 98.24% 90.05% 84.32% 108.53% 101.28% 94.86% 103.26% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 133,210 138,543 143,641 150,940 144,827 140,766 153,613 -9.07%
NOSH 170,782 171,041 175,172 173,494 174,490 171,666 176,567 -2.19%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.54% 3.31% 3.03% 4.20% 4.48% 4.74% 5.26% -
ROE 5.88% 6.17% 6.38% 8.76% 9.78% 10.74% 10.75% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 144.26 163.67 179.26 193.79 196.65 198.03 188.36 -16.30%
EPS 4.59 5.00 5.23 7.62 8.12 8.81 9.35 -37.79%
DPS 4.51 4.50 4.41 8.25 8.25 8.36 9.75 -40.21%
NAPS 0.78 0.81 0.82 0.87 0.83 0.82 0.87 -7.02%
Adjusted Per Share Value based on latest NOSH - 173,494
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 31.24 35.50 39.82 42.64 43.51 43.11 42.18 -18.15%
EPS 0.99 1.08 1.16 1.68 1.80 1.92 2.09 -39.26%
DPS 0.98 0.98 0.98 1.82 1.82 1.82 2.16 -40.98%
NAPS 0.1689 0.1757 0.1822 0.1914 0.1837 0.1785 0.1948 -9.08%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.74 0.69 0.74 0.88 0.84 0.92 1.02 -
P/RPS 0.51 0.42 0.41 0.45 0.43 0.46 0.54 -3.74%
P/EPS 16.13 13.81 14.15 11.55 10.35 10.44 10.91 29.81%
EY 6.20 7.24 7.07 8.66 9.66 9.58 9.17 -22.98%
DY 6.09 6.52 5.96 9.38 9.82 9.08 9.56 -25.98%
P/NAPS 0.95 0.85 0.90 1.01 1.01 1.12 1.17 -12.97%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 31/07/09 20/05/09 17/02/09 18/11/08 04/08/08 20/05/08 19/02/08 -
Price 0.75 0.75 0.70 0.75 0.88 0.94 0.98 -
P/RPS 0.52 0.46 0.39 0.39 0.45 0.47 0.52 0.00%
P/EPS 16.35 15.01 13.38 9.84 10.84 10.67 10.48 34.55%
EY 6.12 6.66 7.47 10.16 9.22 9.37 9.54 -25.63%
DY 6.01 6.00 6.30 11.00 9.38 8.89 9.95 -28.56%
P/NAPS 0.96 0.93 0.85 0.86 1.06 1.15 1.13 -10.30%

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