[AXTERIA] YoY 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- -49.06%
YoY- -21.0%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 56,800 78,998 75,045 78,773 46,481 55,680 44,303 4.22%
PBT -1,261 4,799 3,991 4,870 6,489 5,815 2,531 -
Tax 417 -1,022 -770 -1,468 -2,269 -1,774 -631 -
NP -844 3,777 3,221 3,402 4,220 4,041 1,900 -
-
NP to SH -508 3,549 3,030 3,334 4,220 4,041 1,900 -
-
Tax Rate - 21.30% 19.29% 30.14% 34.97% 30.51% 24.93% -
Total Cost 57,644 75,221 71,824 75,371 42,261 51,639 42,403 5.24%
-
Net Worth 143,641 153,613 150,634 145,966 130,266 124,818 120,696 2.94%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 6,621 8,657 7,464 2,730 1,950 - -
Div Payout % - 186.57% 285.71% 223.88% 64.70% 48.26% - -
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 143,641 153,613 150,634 145,966 130,266 124,818 120,696 2.94%
NOSH 175,172 176,567 173,142 165,870 78,003 78,011 77,868 14.45%
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 -1.49% 4.78% 4.29% 4.32% 9.08% 7.26% 4.29% -
ROE -0.35% 2.31% 2.01% 2.28% 3.24% 3.24% 1.57% -
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 32.43 44.74 43.34 47.49 59.59 71.37 56.89 -8.93%
EPS -0.29 2.01 1.75 2.01 5.41 5.18 2.44 -
DPS 0.00 3.75 5.00 4.50 3.50 2.50 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 7.20 10.02 9.52 9.99 5.89 7.06 5.62 4.21%
EPS -0.06 0.45 0.38 0.42 0.54 0.51 0.24 -
DPS 0.00 0.84 1.10 0.95 0.35 0.25 0.00 -
NAPS 0.1822 0.1948 0.191 0.1851 0.1652 0.1583 0.1531 2.93%
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 2.28 2.28 2.21 1.41 1.33 0.90 0.98 15.09%
P/EPS -255.17 50.75 54.86 33.33 14.60 12.36 22.95 -
EY -0.39 1.97 1.82 3.00 6.85 8.09 4.36 -
DY 0.00 3.68 5.21 6.72 4.43 3.91 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 2.16 2.19 2.63 1.62 1.46 1.05 0.91 15.48%
P/EPS -241.38 48.76 65.14 38.31 16.08 14.48 21.31 -
EY -0.41 2.05 1.54 2.61 6.22 6.91 4.69 -
DY 0.00 3.83 4.39 5.84 4.02 3.33 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