[AXTERIA] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 21.62%
YoY- 60.21%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 287,553 255,261 235,051 227,659 225,118 234,317 231,745 15.42%
PBT 24,264 25,883 25,793 26,471 22,018 21,344 18,463 19.91%
Tax -6,303 -7,104 -7,382 -8,484 -7,229 -6,734 -6,308 -0.05%
NP 17,961 18,779 18,411 17,987 14,789 14,610 12,155 29.64%
-
NP to SH 17,774 18,660 18,411 17,987 14,789 14,610 12,155 28.74%
-
Tax Rate 25.98% 27.45% 28.62% 32.05% 32.83% 31.55% 34.17% -
Total Cost 269,592 236,482 216,640 209,672 210,329 219,707 219,590 14.61%
-
Net Worth 145,966 143,069 136,770 127,932 78,003 78,017 77,963 51.73%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 13,781 9,047 9,047 9,047 5,906 5,126 5,126 92.99%
Div Payout % 77.54% 48.49% 49.14% 50.30% 39.94% 35.09% 42.18% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 145,966 143,069 136,770 127,932 78,003 78,017 77,963 51.73%
NOSH 165,870 164,447 162,822 157,941 78,003 78,017 77,963 65.19%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.25% 7.36% 7.83% 7.90% 6.57% 6.24% 5.24% -
ROE 12.18% 13.04% 13.46% 14.06% 18.96% 18.73% 15.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 173.36 155.22 144.36 144.14 288.60 300.34 297.25 -30.12%
EPS 10.72 11.35 11.31 11.39 18.96 18.73 15.59 -22.04%
DPS 8.31 5.50 5.56 5.73 7.50 6.50 6.58 16.78%
NAPS 0.88 0.87 0.84 0.81 1.00 1.00 1.00 -8.14%
Adjusted Per Share Value based on latest NOSH - 157,941
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 36.47 32.37 29.81 28.87 28.55 29.71 29.39 15.43%
EPS 2.25 2.37 2.33 2.28 1.88 1.85 1.54 28.66%
DPS 1.75 1.15 1.15 1.15 0.75 0.65 0.65 93.18%
NAPS 0.1851 0.1814 0.1734 0.1622 0.0989 0.0989 0.0989 51.69%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.67 0.81 0.81 0.75 0.79 0.76 0.68 -
P/RPS 0.39 0.52 0.56 0.52 0.27 0.25 0.23 42.06%
P/EPS 6.25 7.14 7.16 6.59 4.17 4.06 4.36 27.05%
EY 15.99 14.01 13.96 15.18 24.00 24.64 22.93 -21.31%
DY 12.40 6.79 6.86 7.64 9.49 8.55 9.67 17.97%
P/NAPS 0.76 0.93 0.96 0.93 0.79 0.76 0.68 7.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 25/11/05 28/07/05 25/05/05 18/02/05 26/11/04 20/08/04 -
Price 0.77 0.71 0.81 0.71 0.87 0.69 0.70 -
P/RPS 0.44 0.46 0.56 0.49 0.30 0.23 0.24 49.62%
P/EPS 7.19 6.26 7.16 6.23 4.59 3.68 4.49 36.75%
EY 13.92 15.98 13.96 16.04 21.79 27.14 22.27 -26.83%
DY 10.79 7.75 6.86 8.07 8.62 9.42 9.39 9.67%
P/NAPS 0.88 0.82 0.96 0.88 0.87 0.69 0.70 16.43%

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