[AXTERIA] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 20.03%
YoY- 6.38%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 373,080 380,554 352,280 322,782 267,578 238,922 198,490 11.07%
PBT 27,190 31,690 34,200 28,600 29,774 19,522 16,278 8.91%
Tax -6,126 -6,626 -7,066 -5,742 -8,684 -5,200 -4,204 6.47%
NP 21,064 25,064 27,134 22,858 21,090 14,322 12,074 9.70%
-
NP to SH 19,752 23,564 25,380 22,436 21,090 13,914 12,074 8.54%
-
Tax Rate 22.53% 20.91% 20.66% 20.08% 29.17% 26.64% 25.83% -
Total Cost 352,016 355,490 325,146 299,924 246,488 224,600 186,416 11.16%
-
Net Worth 151,269 150,145 146,096 142,269 131,812 125,044 123,235 3.47%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 151,269 150,145 146,096 142,269 131,812 125,044 123,235 3.47%
NOSH 173,873 176,641 169,879 163,527 77,995 75,784 77,997 14.28%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.65% 6.59% 7.70% 7.08% 7.88% 5.99% 6.08% -
ROE 13.06% 15.69% 17.37% 15.77% 16.00% 11.13% 9.80% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 214.57 215.44 207.37 197.39 343.07 315.27 254.48 -2.80%
EPS 11.36 13.34 14.94 13.72 27.04 18.36 15.48 -5.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.86 0.87 1.69 1.65 1.58 -9.45%
Adjusted Per Share Value based on latest NOSH - 164,447
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 47.31 48.26 44.67 40.93 33.93 30.30 25.17 11.08%
EPS 2.50 2.99 3.22 2.85 2.67 1.76 1.53 8.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1918 0.1904 0.1853 0.1804 0.1672 0.1586 0.1563 3.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.88 1.12 0.88 0.81 0.76 0.76 0.56 -
P/RPS 0.41 0.52 0.42 0.41 0.22 0.24 0.22 10.92%
P/EPS 7.75 8.40 5.89 5.90 2.81 4.14 3.62 13.51%
EY 12.91 11.91 16.98 16.94 35.58 24.16 27.64 -11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.32 1.02 0.93 0.45 0.46 0.35 19.29%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 20/11/07 22/11/06 25/11/05 26/11/04 28/11/03 26/11/02 -
Price 0.75 1.01 1.06 0.71 0.69 0.64 0.57 -
P/RPS 0.35 0.47 0.51 0.36 0.20 0.20 0.22 8.03%
P/EPS 6.60 7.57 7.10 5.17 2.55 3.49 3.68 10.21%
EY 15.15 13.21 14.09 19.32 39.19 28.69 27.16 -9.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.19 1.23 0.82 0.41 0.39 0.36 15.60%

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