[AXTERIA] YoY Cumulative 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- 40.02%
YoY- 31.81%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 269,275 251,186 240,164 180,270 175,141 143,548 130,581 12.81%
PBT 20,645 21,093 19,169 21,377 15,576 10,671 12,199 9.16%
Tax -4,335 -4,303 -4,338 -6,612 -4,374 -2,734 -2,529 9.39%
NP 16,310 16,790 14,831 14,765 11,202 7,937 9,670 9.09%
-
NP to SH 15,332 15,722 14,552 14,765 11,202 7,937 9,670 7.98%
-
Tax Rate 21.00% 20.40% 22.63% 30.93% 28.08% 25.62% 20.73% -
Total Cost 252,965 234,396 225,333 165,505 163,939 135,611 120,911 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 6,623 8,553 7,390 2,729 3,900 - - -
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 9.98% 10.56% 10.07% 11.34% 8.97% 6.57% 9.64% -
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 152.45 146.83 146.22 231.12 224.52 184.11 193.91 -3.92%
EPS 8.68 9.19 8.86 18.93 14.36 10.18 14.36 -8.04%
DPS 3.75 5.00 4.50 3.50 5.00 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 34.15 31.85 30.46 22.86 22.21 18.20 16.56 12.81%
EPS 1.94 1.99 1.85 1.87 1.42 1.01 1.23 7.88%
DPS 0.84 1.08 0.94 0.35 0.49 0.00 0.00 -
NAPS 0.1949 0.1887 0.1833 0.1652 0.1583 0.1533 0.1272 7.36%
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 0.67 0.65 0.46 0.34 0.29 0.30 0.48 5.71%
P/EPS 11.75 10.45 7.56 4.17 4.46 5.50 6.55 10.22%
EY 8.51 9.57 13.22 23.96 22.44 18.18 15.28 -9.29%
DY 3.68 5.21 6.72 4.43 7.81 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 0.64 0.78 0.53 0.38 0.33 0.28 0.40 8.14%
P/EPS 11.29 12.40 8.69 4.60 5.22 5.11 5.43 12.96%
EY 8.86 8.06 11.51 21.76 19.15 19.58 18.41 -11.47%
DY 3.83 4.39 5.84 4.02 6.67 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