[AXTERIA] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
07-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -17.4%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 301,288 324,453 359,033 334,914 320,218 240,360 233,521 3.84%
PBT 18,210 16,445 27,526 28,124 25,558 28,502 20,768 -1.92%
Tax -4,410 -3,528 -5,780 -5,737 -5,784 -8,816 -5,832 -4.05%
NP 13,800 12,917 21,746 22,386 19,774 19,686 14,936 -1.16%
-
NP to SH 12,940 12,490 20,442 20,962 19,402 19,686 14,936 -2.10%
-
Tax Rate 24.22% 21.45% 21.00% 20.40% 22.63% 30.93% 28.08% -
Total Cost 287,488 311,536 337,286 312,528 300,444 220,673 218,585 4.14%
-
Net Worth 140,726 142,254 153,673 148,837 144,534 130,256 124,813 1.79%
Dividend
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 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
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 140,726 142,254 153,673 148,837 144,534 130,256 124,813 1.79%
NOSH 171,618 173,481 176,635 171,077 164,243 77,997 78,008 12.38%
Ratio Analysis
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.58% 3.98% 6.06% 6.68% 6.18% 8.19% 6.40% -
ROE 9.20% 8.78% 13.30% 14.08% 13.42% 15.11% 11.97% -
Per Share
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 175.56 187.02 203.26 195.77 194.97 308.16 299.35 -7.59%
EPS 7.54 7.20 11.57 12.25 11.81 25.24 19.15 -12.89%
DPS 0.00 0.00 5.00 6.67 6.00 4.67 6.67 -
NAPS 0.82 0.82 0.87 0.87 0.88 1.67 1.60 -9.42%
Adjusted Per Share Value based on latest NOSH - 173,142
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 38.21 41.15 45.53 42.47 40.61 30.48 29.61 3.84%
EPS 1.64 1.58 2.59 2.66 2.46 2.50 1.89 -2.07%
DPS 0.00 0.00 1.12 1.45 1.25 0.46 0.66 -
NAPS 0.1785 0.1804 0.1949 0.1887 0.1833 0.1652 0.1583 1.79%
Price Multiplier on Financial Quarter End Date
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/09/10 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.79 0.74 1.02 0.96 0.67 0.79 0.64 -
P/RPS 0.00 0.40 0.50 0.49 0.34 0.26 0.21 -
P/EPS 0.00 10.28 8.81 7.83 5.67 3.13 3.34 -
EY 0.00 9.73 11.35 12.76 17.63 31.95 29.92 -
DY 0.00 0.00 4.90 6.94 8.96 5.91 10.42 -
P/NAPS 0.00 0.90 1.17 1.10 0.76 0.47 0.40 -
Price Multiplier on Announcement Date
30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 18/11/10 17/02/09 19/02/08 07/02/07 22/02/06 18/02/05 26/02/04 -
Price 0.79 0.70 0.98 1.14 0.77 0.87 0.75 -
P/RPS 0.00 0.37 0.48 0.58 0.39 0.28 0.25 -
P/EPS 0.00 9.72 8.47 9.30 6.52 3.45 3.92 -
EY 0.00 10.29 11.81 10.75 15.34 29.01 25.53 -
DY 0.00 0.00 5.10 5.85 7.79 5.36 8.89 -
P/NAPS 0.00 0.85 1.13 1.31 0.88 0.52 0.47 -

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