[AXTERIA] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 3.91%
YoY- 9.98%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 355,212 342,452 300,740 291,404 261,836 214,812 171,328 12.90%
PBT 20,676 24,196 28,616 24,296 27,008 18,028 15,948 4.41%
Tax -4,520 -5,072 -7,004 -5,604 -10,012 -4,744 -3,912 2.43%
NP 16,156 19,124 21,612 18,692 16,996 13,284 12,036 5.02%
-
NP to SH 15,076 18,912 19,800 18,692 16,996 13,284 12,036 3.82%
-
Tax Rate 21.86% 20.96% 24.48% 23.07% 37.07% 26.31% 24.53% -
Total Cost 339,056 323,328 279,128 272,712 244,840 201,528 159,292 13.40%
-
Net Worth 144,827 151,719 145,290 136,770 124,741 124,732 120,048 3.17%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 144,827 151,719 145,290 136,770 124,741 124,732 120,048 3.17%
NOSH 174,490 176,417 168,941 162,822 77,963 77,957 77,953 14.35%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.55% 5.58% 7.19% 6.41% 6.49% 6.18% 7.03% -
ROE 10.41% 12.47% 13.63% 13.67% 13.62% 10.65% 10.03% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 203.57 194.11 178.01 178.97 335.85 275.55 219.78 -1.26%
EPS 8.64 10.72 11.72 11.48 21.80 17.04 15.44 -9.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.86 0.86 0.84 1.60 1.60 1.54 -9.78%
Adjusted Per Share Value based on latest NOSH - 162,822
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 60.21 58.04 50.97 49.39 44.38 36.41 29.04 12.90%
EPS 2.56 3.21 3.36 3.17 2.88 2.25 2.04 3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2455 0.2572 0.2463 0.2318 0.2114 0.2114 0.2035 3.17%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.84 1.02 0.80 0.81 0.68 0.62 0.64 -
P/RPS 0.41 0.53 0.45 0.45 0.20 0.23 0.29 5.93%
P/EPS 9.72 9.51 6.83 7.06 3.12 3.64 4.15 15.22%
EY 10.29 10.51 14.65 14.17 32.06 27.48 24.13 -13.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.19 0.93 0.96 0.43 0.39 0.42 15.73%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 04/08/08 30/07/07 27/07/06 28/07/05 20/08/04 21/08/03 28/08/02 -
Price 0.88 1.13 0.79 0.81 0.70 0.68 0.62 -
P/RPS 0.43 0.58 0.44 0.45 0.21 0.25 0.28 7.40%
P/EPS 10.19 10.54 6.74 7.06 3.21 3.99 4.02 16.75%
EY 9.82 9.49 14.84 14.17 31.14 25.06 24.90 -14.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.31 0.92 0.96 0.44 0.43 0.40 17.61%

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