[AXTERIA] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -6.65%
YoY- 31.81%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 359,033 334,914 320,218 240,360 233,521 191,397 174,108 12.81%
PBT 27,526 28,124 25,558 28,502 20,768 14,228 16,265 9.16%
Tax -5,780 -5,737 -5,784 -8,816 -5,832 -3,645 -3,372 9.39%
NP 21,746 22,386 19,774 19,686 14,936 10,582 12,893 9.09%
-
NP to SH 20,442 20,962 19,402 19,686 14,936 10,582 12,893 7.98%
-
Tax Rate 21.00% 20.40% 22.63% 30.93% 28.08% 25.62% 20.73% -
Total Cost 337,286 312,528 300,444 220,673 218,585 180,814 161,214 13.08%
-
Net Worth 153,673 148,837 144,534 130,256 124,813 120,848 100,336 7.36%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 8,831 11,405 9,854 3,639 5,200 - - -
Div Payout % 43.20% 54.41% 50.79% 18.49% 34.82% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 153,673 148,837 144,534 130,256 124,813 120,848 100,336 7.36%
NOSH 176,635 171,077 164,243 77,997 78,008 77,966 67,339 17.42%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.06% 6.68% 6.18% 8.19% 6.40% 5.53% 7.41% -
ROE 13.30% 14.08% 13.42% 15.11% 11.97% 8.76% 12.85% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 203.26 195.77 194.97 308.16 299.35 245.49 258.55 -3.92%
EPS 11.57 12.25 11.81 25.24 19.15 13.57 19.15 -8.05%
DPS 5.00 6.67 6.00 4.67 6.67 0.00 0.00 -
NAPS 0.87 0.87 0.88 1.67 1.60 1.55 1.49 -8.57%
Adjusted Per Share Value based on latest NOSH - 78,003
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 60.85 56.77 54.27 40.74 39.58 32.44 29.51 12.81%
EPS 3.46 3.55 3.29 3.34 2.53 1.79 2.19 7.91%
DPS 1.50 1.93 1.67 0.62 0.88 0.00 0.00 -
NAPS 0.2605 0.2523 0.245 0.2208 0.2115 0.2048 0.1701 7.35%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.02 0.96 0.67 0.79 0.64 0.56 0.94 -
P/RPS 0.50 0.49 0.34 0.26 0.21 0.23 0.36 5.62%
P/EPS 8.81 7.83 5.67 3.13 3.34 4.13 4.91 10.22%
EY 11.35 12.76 17.63 31.95 29.92 24.24 20.37 -9.28%
DY 4.90 6.94 8.96 5.91 10.42 0.00 0.00 -
P/NAPS 1.17 1.10 0.76 0.47 0.40 0.36 0.63 10.86%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 19/02/08 07/02/07 22/02/06 18/02/05 26/02/04 26/02/03 25/02/02 -
Price 0.98 1.14 0.77 0.87 0.75 0.52 0.78 -
P/RPS 0.48 0.58 0.39 0.28 0.25 0.21 0.30 8.14%
P/EPS 8.47 9.30 6.52 3.45 3.92 3.83 4.07 12.98%
EY 11.81 10.75 15.34 29.01 25.53 26.10 24.55 -11.47%
DY 5.10 5.85 7.79 5.36 8.89 0.00 0.00 -
P/NAPS 1.13 1.31 0.88 0.52 0.47 0.34 0.52 13.80%

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