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

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 48.18%
YoY- 63.92%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 104,664 100,956 88,540 68,330 65,758 56,413 49,254 13.37%
PBT 9,795 9,947 8,225 8,135 5,254 4,151 4,313 14.64%
Tax -2,045 -1,782 -1,561 -1,839 -1,413 -1,125 -1,208 9.16%
NP 7,750 8,165 6,664 6,296 3,841 3,026 3,105 16.45%
-
NP to SH 7,053 7,741 6,545 6,296 3,841 3,026 3,105 14.64%
-
Tax Rate 20.88% 17.91% 18.98% 22.61% 26.89% 27.10% 28.01% -
Total Cost 96,914 92,791 81,876 62,034 61,917 53,387 46,149 13.15%
-
Net Worth 150,251 146,959 143,069 131,849 124,923 123,264 94,929 7.94%
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 150,251 146,959 143,069 131,849 124,923 123,264 94,929 7.94%
NOSH 176,766 170,882 164,447 78,017 75,711 78,015 65,923 17.85%
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 7.40% 8.09% 7.53% 9.21% 5.84% 5.36% 6.30% -
ROE 4.69% 5.27% 4.57% 4.78% 3.07% 2.45% 3.27% -
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 59.21 59.08 53.84 87.58 86.85 72.31 74.71 -3.79%
EPS 3.99 4.53 3.98 8.07 4.92 3.88 4.71 -2.72%
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 13.27 12.80 11.23 8.67 8.34 7.15 6.25 13.36%
EPS 0.89 0.98 0.83 0.80 0.49 0.38 0.39 14.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1905 0.1864 0.1814 0.1672 0.1584 0.1563 0.1204 7.94%
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 1.89 1.49 1.50 0.87 0.88 0.77 0.00 -
P/EPS 28.07 19.43 20.35 9.42 14.98 14.44 0.00 -
EY 3.56 5.15 4.91 10.62 6.68 6.93 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 1.71 1.79 1.32 0.79 0.74 0.79 0.00 -
P/EPS 25.31 23.40 17.84 8.55 12.62 14.70 0.00 -
EY 3.95 4.27 5.61 11.70 7.93 6.80 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