[AXTERIA] YoY Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 14.27%
YoY- -7.56%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 279,939 339,948 314,492 301,927 227,659 219,989 177,121 7.92%
PBT 11,624 20,080 22,334 22,767 26,472 16,218 10,787 1.25%
Tax -2,353 -3,956 -4,344 -5,583 -8,484 -4,992 -2,865 -3.22%
NP 9,271 16,124 17,990 17,184 17,988 11,226 7,922 2.65%
-
NP to SH 8,547 15,127 16,903 16,628 17,988 11,226 7,922 1.27%
-
Tax Rate 20.24% 19.70% 19.45% 24.52% 32.05% 30.78% 26.56% -
Total Cost 270,668 323,824 296,502 284,743 209,671 208,763 169,199 8.13%
-
Net Worth 140,143 144,570 144,735 136,761 126,801 60,058 121,652 2.38%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 7,785 14,545 18,953 17,301 6,261 5,069 7,798 -0.02%
Div Payout % 91.09% 96.15% 112.13% 104.05% 34.81% 45.16% 98.44% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 140,143 144,570 144,735 136,761 126,801 60,058 121,652 2.38%
NOSH 173,016 176,305 172,303 164,773 156,544 77,998 77,982 14.19%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.31% 4.74% 5.72% 5.69% 7.90% 5.10% 4.47% -
ROE 6.10% 10.46% 11.68% 12.16% 14.19% 18.69% 6.51% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 161.80 192.82 182.52 183.24 145.43 282.04 227.13 -5.49%
EPS 4.94 8.58 9.81 10.10 11.49 7.20 10.16 -11.31%
DPS 4.50 8.25 11.00 10.50 4.00 6.50 10.00 -12.45%
NAPS 0.81 0.82 0.84 0.83 0.81 0.77 1.56 -10.33%
Adjusted Per Share Value based on latest NOSH - 165,846
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 47.45 57.62 53.30 51.17 38.59 37.29 30.02 7.92%
EPS 1.45 2.56 2.86 2.82 3.05 1.90 1.34 1.32%
DPS 1.32 2.47 3.21 2.93 1.06 0.86 1.32 0.00%
NAPS 0.2375 0.245 0.2453 0.2318 0.2149 0.1018 0.2062 2.38%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.69 0.92 0.95 0.76 0.75 0.72 0.58 -
P/RPS 0.43 0.48 0.52 0.41 0.52 0.26 0.26 8.73%
P/EPS 13.97 10.72 9.68 7.53 6.53 5.00 5.71 16.06%
EY 7.16 9.33 10.33 13.28 15.32 19.99 17.52 -13.84%
DY 6.52 8.97 11.58 13.82 5.33 9.03 17.24 -14.94%
P/NAPS 0.85 1.12 1.13 0.92 0.93 0.94 0.37 14.85%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 20/05/09 20/05/08 29/05/07 24/05/06 25/05/05 19/05/04 29/05/03 -
Price 0.75 0.94 0.93 0.77 0.71 0.67 0.54 -
P/RPS 0.46 0.49 0.51 0.42 0.49 0.24 0.24 11.44%
P/EPS 15.18 10.96 9.48 7.63 6.18 4.66 5.32 19.07%
EY 6.59 9.13 10.55 13.11 16.18 21.48 18.81 -16.02%
DY 6.00 8.78 11.83 13.64 5.63 9.70 18.52 -17.11%
P/NAPS 0.93 1.15 1.11 0.93 0.88 0.87 0.35 17.67%

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