[AXTERIA] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 29.72%
YoY- -1.44%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 243,340 269,275 251,186 240,164 180,270 175,141 143,548 9.18%
PBT 12,334 20,645 21,093 19,169 21,377 15,576 10,671 2.44%
Tax -2,646 -4,335 -4,303 -4,338 -6,612 -4,374 -2,734 -0.54%
NP 9,688 16,310 16,790 14,831 14,765 11,202 7,937 3.37%
-
NP to SH 9,368 15,332 15,722 14,552 14,765 11,202 7,937 2.79%
-
Tax Rate 21.45% 21.00% 20.40% 22.63% 30.93% 28.08% 25.62% -
Total Cost 233,652 252,965 234,396 225,333 165,505 163,939 135,611 9.48%
-
Net Worth 142,254 153,673 148,837 144,534 130,256 124,813 120,848 2.75%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 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
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 142,254 153,673 148,837 144,534 130,256 124,813 120,848 2.75%
NOSH 173,481 176,635 171,077 164,243 77,997 78,008 77,966 14.24%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.98% 6.06% 6.68% 6.18% 8.19% 6.40% 5.53% -
ROE 6.59% 9.98% 10.56% 10.07% 11.34% 8.97% 6.57% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 140.27 152.45 146.83 146.22 231.12 224.52 184.11 -4.42%
EPS 5.40 8.68 9.19 8.86 18.93 14.36 10.18 -10.01%
DPS 0.00 3.75 5.00 4.50 3.50 5.00 0.00 -
NAPS 0.82 0.87 0.87 0.88 1.67 1.60 1.55 -10.05%
Adjusted Per Share Value based on latest NOSH - 165,870
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 41.24 45.64 42.57 40.71 30.55 29.68 24.33 9.18%
EPS 1.59 2.60 2.66 2.47 2.50 1.90 1.35 2.76%
DPS 0.00 1.12 1.45 1.25 0.46 0.66 0.00 -
NAPS 0.2411 0.2605 0.2523 0.245 0.2208 0.2115 0.2048 2.75%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.74 1.02 0.96 0.67 0.79 0.64 0.56 -
P/RPS 0.53 0.67 0.65 0.46 0.34 0.29 0.30 9.93%
P/EPS 13.70 11.75 10.45 7.56 4.17 4.46 5.50 16.41%
EY 7.30 8.51 9.57 13.22 23.96 22.44 18.18 -14.09%
DY 0.00 3.68 5.21 6.72 4.43 7.81 0.00 -
P/NAPS 0.90 1.17 1.10 0.76 0.47 0.40 0.36 16.48%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 17/02/09 19/02/08 07/02/07 22/02/06 18/02/05 26/02/04 26/02/03 -
Price 0.70 0.98 1.14 0.77 0.87 0.75 0.52 -
P/RPS 0.50 0.64 0.78 0.53 0.38 0.33 0.28 10.13%
P/EPS 12.96 11.29 12.40 8.69 4.60 5.22 5.11 16.76%
EY 7.71 8.86 8.06 11.51 21.76 19.15 19.58 -14.37%
DY 0.00 3.83 4.39 5.84 4.02 6.67 0.00 -
P/NAPS 0.85 1.13 1.31 0.88 0.52 0.47 0.34 16.48%

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