[AXTERIA] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 148.18%
YoY- 51.57%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 190,277 176,140 161,391 133,789 119,461 99,245 87,952 13.71%
PBT 15,845 17,100 14,300 14,887 9,761 8,139 7,110 14.28%
Tax -3,313 -3,533 -2,871 -4,342 -2,600 -2,102 -1,930 9.41%
NP 12,532 13,567 11,429 10,545 7,161 6,037 5,180 15.85%
-
NP to SH 11,782 12,690 11,218 10,545 6,957 6,037 5,180 14.67%
-
Tax Rate 20.91% 20.66% 20.08% 29.17% 26.64% 25.83% 27.14% -
Total Cost 177,745 162,573 149,962 123,244 112,300 93,208 82,772 13.57%
-
Net Worth 150,145 146,096 142,269 131,812 125,044 123,235 95,021 7.91%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 150,145 146,096 142,269 131,812 125,044 123,235 95,021 7.91%
NOSH 176,641 169,879 163,527 77,995 75,784 77,997 65,987 17.82%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.59% 7.70% 7.08% 7.88% 5.99% 6.08% 5.89% -
ROE 7.85% 8.69% 7.89% 8.00% 5.56% 4.90% 5.45% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 107.72 103.69 98.69 171.53 157.63 127.24 133.29 -3.48%
EPS 6.67 7.47 6.86 13.52 9.18 7.74 7.85 -2.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.87 1.69 1.65 1.58 1.44 -8.40%
Adjusted Per Share Value based on latest NOSH - 78,017
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 24.13 22.34 20.47 16.97 15.15 12.59 11.15 13.72%
EPS 1.49 1.61 1.42 1.34 0.88 0.77 0.66 14.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1904 0.1853 0.1804 0.1672 0.1586 0.1563 0.1205 7.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.12 0.88 0.81 0.76 0.76 0.56 0.00 -
P/RPS 1.04 0.85 0.82 0.44 0.48 0.44 0.00 -
P/EPS 16.79 11.78 11.81 5.62 8.28 7.24 0.00 -
EY 5.96 8.49 8.47 17.79 12.08 13.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.02 0.93 0.45 0.46 0.35 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 22/11/06 25/11/05 26/11/04 28/11/03 26/11/02 23/11/01 -
Price 1.01 1.06 0.71 0.69 0.64 0.57 0.00 -
P/RPS 0.94 1.02 0.72 0.40 0.41 0.45 0.00 -
P/EPS 15.14 14.19 10.35 5.10 6.97 7.36 0.00 -
EY 6.60 7.05 9.66 19.59 14.34 13.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.23 0.82 0.41 0.39 0.36 0.00 -

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