[AXTERIA] YoY Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -8.63%
YoY- 60.24%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 339,948 314,492 301,927 227,659 219,989 177,121 160,138 13.35%
PBT 20,080 22,334 22,767 26,472 16,218 10,787 13,633 6.66%
Tax -3,956 -4,344 -5,583 -8,484 -4,992 -2,865 -2,882 5.41%
NP 16,124 17,990 17,184 17,988 11,226 7,922 10,751 6.98%
-
NP to SH 15,127 16,903 16,628 17,988 11,226 7,922 10,751 5.85%
-
Tax Rate 19.70% 19.45% 24.52% 32.05% 30.78% 26.56% 21.14% -
Total Cost 323,824 296,502 284,743 209,671 208,763 169,199 149,387 13.74%
-
Net Worth 144,570 144,735 136,761 126,801 60,058 121,652 104,990 5.47%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 14,545 18,953 17,301 6,261 5,069 7,798 3,499 26.77%
Div Payout % 96.15% 112.13% 104.05% 34.81% 45.16% 98.44% 32.55% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 144,570 144,735 136,761 126,801 60,058 121,652 104,990 5.47%
NOSH 176,305 172,303 164,773 156,544 77,998 77,982 69,993 16.62%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.74% 5.72% 5.69% 7.90% 5.10% 4.47% 6.71% -
ROE 10.46% 11.68% 12.16% 14.19% 18.69% 6.51% 10.24% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 192.82 182.52 183.24 145.43 282.04 227.13 228.79 -2.80%
EPS 8.58 9.81 10.10 11.49 7.20 10.16 15.36 -9.24%
DPS 8.25 11.00 10.50 4.00 6.50 10.00 5.00 8.69%
NAPS 0.82 0.84 0.83 0.81 0.77 1.56 1.50 -9.56%
Adjusted Per Share Value based on latest NOSH - 157,941
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 57.62 53.30 51.17 38.59 37.29 30.02 27.14 13.35%
EPS 2.56 2.86 2.82 3.05 1.90 1.34 1.82 5.84%
DPS 2.47 3.21 2.93 1.06 0.86 1.32 0.59 26.92%
NAPS 0.245 0.2453 0.2318 0.2149 0.1018 0.2062 0.1779 5.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.92 0.95 0.76 0.75 0.72 0.58 0.80 -
P/RPS 0.48 0.52 0.41 0.52 0.26 0.26 0.35 5.40%
P/EPS 10.72 9.68 7.53 6.53 5.00 5.71 5.21 12.76%
EY 9.33 10.33 13.28 15.32 19.99 17.52 19.20 -11.32%
DY 8.97 11.58 13.82 5.33 9.03 17.24 6.25 6.20%
P/NAPS 1.12 1.13 0.92 0.93 0.94 0.37 0.53 13.26%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 20/05/08 29/05/07 24/05/06 25/05/05 19/05/04 29/05/03 31/05/02 -
Price 0.94 0.93 0.77 0.71 0.67 0.54 0.77 -
P/RPS 0.49 0.51 0.42 0.49 0.24 0.24 0.34 6.27%
P/EPS 10.96 9.48 7.63 6.18 4.66 5.32 5.01 13.92%
EY 9.13 10.55 13.11 16.18 21.48 18.81 19.95 -12.20%
DY 8.78 11.83 13.64 5.63 9.70 18.52 6.49 5.16%
P/NAPS 1.15 1.11 0.93 0.88 0.87 0.35 0.51 14.49%

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