[AXTERIA] QoQ TTM 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- -8.41%
YoY- -10.52%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 314,013 336,211 343,138 339,948 332,581 328,628 324,920 -2.24%
PBT 11,770 17,830 19,198 20,078 21,885 21,077 21,229 -32.39%
Tax -2,267 -3,706 -3,818 -3,956 -4,376 -4,124 -3,861 -29.76%
NP 9,503 14,124 15,380 16,122 17,509 16,953 17,368 -32.98%
-
NP to SH 9,162 13,219 14,165 15,124 16,512 15,993 16,681 -32.81%
-
Tax Rate 19.26% 20.79% 19.89% 19.70% 20.00% 19.57% 18.19% -
Total Cost 304,510 322,087 327,758 323,826 315,072 311,675 307,552 -0.65%
-
Net Worth 143,641 150,940 144,827 140,766 153,613 150,251 151,719 -3.56%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,725 14,346 14,346 14,346 17,050 19,086 19,086 -45.13%
Div Payout % 84.32% 108.53% 101.28% 94.86% 103.26% 119.34% 114.42% -
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 143,641 150,940 144,827 140,766 153,613 150,251 151,719 -3.56%
NOSH 175,172 173,494 174,490 171,666 176,567 176,766 176,417 -0.46%
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 3.03% 4.20% 4.48% 4.74% 5.26% 5.16% 5.35% -
ROE 6.38% 8.76% 9.78% 10.74% 10.75% 10.64% 10.99% -
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 179.26 193.79 196.65 198.03 188.36 185.91 184.18 -1.78%
EPS 5.23 7.62 8.12 8.81 9.35 9.05 9.46 -32.51%
DPS 4.41 8.25 8.25 8.36 9.75 10.80 10.82 -44.87%
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 53.22 56.98 58.16 57.62 56.37 55.70 55.07 -2.24%
EPS 1.55 2.24 2.40 2.56 2.80 2.71 2.83 -32.93%
DPS 1.31 2.43 2.43 2.43 2.89 3.24 3.24 -45.17%
NAPS 0.2435 0.2558 0.2455 0.2386 0.2604 0.2547 0.2572 -3.56%
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 0.41 0.45 0.43 0.46 0.54 0.60 0.55 -17.71%
P/EPS 14.15 11.55 10.35 10.44 10.91 12.38 10.79 19.71%
EY 7.07 8.66 9.66 9.58 9.17 8.08 9.27 -16.45%
DY 5.96 9.38 9.82 9.08 9.56 9.64 10.61 -31.80%
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 0.39 0.39 0.45 0.47 0.52 0.54 0.61 -25.68%
P/EPS 13.38 9.84 10.84 10.67 10.48 11.16 11.95 7.78%
EY 7.47 10.16 9.22 9.37 9.54 8.96 8.37 -7.27%
DY 6.30 11.00 9.38 8.89 9.95 10.69 9.57 -24.22%
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