[AXTERIA] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 2.36%
YoY- 51.47%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 343,138 324,920 304,261 235,051 231,745 187,992 164,272 13.04%
PBT 19,198 21,229 23,848 25,793 18,463 11,305 14,823 4.40%
Tax -3,818 -3,861 -6,025 -7,382 -6,308 -3,073 -3,138 3.31%
NP 15,380 17,368 17,823 18,411 12,155 8,232 11,685 4.68%
-
NP to SH 14,165 16,681 16,906 18,411 12,155 8,232 11,685 3.25%
-
Tax Rate 19.89% 18.19% 25.26% 28.62% 34.17% 27.18% 21.17% -
Total Cost 327,758 307,552 286,438 216,640 219,590 179,760 152,587 13.57%
-
Net Worth 144,827 151,719 145,290 136,770 77,963 124,732 120,048 3.17%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 14,346 19,086 17,414 9,047 5,126 7,500 3,888 24.28%
Div Payout % 101.28% 114.42% 103.01% 49.14% 42.18% 91.11% 33.28% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 144,827 151,719 145,290 136,770 77,963 124,732 120,048 3.17%
NOSH 174,490 176,417 168,941 162,822 77,963 77,957 77,953 14.35%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.48% 5.35% 5.86% 7.83% 5.24% 4.38% 7.11% -
ROE 9.78% 10.99% 11.64% 13.46% 15.59% 6.60% 9.73% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 196.65 184.18 180.10 144.36 297.25 241.15 210.73 -1.14%
EPS 8.12 9.46 10.01 11.31 15.59 10.56 14.99 -9.70%
DPS 8.25 10.82 10.31 5.56 6.58 9.62 4.99 8.73%
NAPS 0.83 0.86 0.86 0.84 1.00 1.60 1.54 -9.78%
Adjusted Per Share Value based on latest NOSH - 162,822
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 58.16 55.07 51.57 39.84 39.28 31.86 27.84 13.05%
EPS 2.40 2.83 2.87 3.12 2.06 1.40 1.98 3.25%
DPS 2.43 3.24 2.95 1.53 0.87 1.27 0.66 24.23%
NAPS 0.2455 0.2572 0.2463 0.2318 0.1321 0.2114 0.2035 3.17%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.84 1.02 0.80 0.81 0.68 0.62 0.64 -
P/RPS 0.43 0.55 0.44 0.56 0.23 0.26 0.30 6.17%
P/EPS 10.35 10.79 7.99 7.16 4.36 5.87 4.27 15.88%
EY 9.66 9.27 12.51 13.96 22.93 17.03 23.42 -13.71%
DY 9.82 10.61 12.89 6.86 9.67 15.52 7.79 3.93%
P/NAPS 1.01 1.19 0.93 0.96 0.68 0.39 0.42 15.73%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 04/08/08 30/07/07 27/07/06 28/07/05 20/08/04 21/08/03 28/08/02 -
Price 0.88 1.13 0.79 0.81 0.70 0.68 0.62 -
P/RPS 0.45 0.61 0.44 0.56 0.24 0.28 0.29 7.59%
P/EPS 10.84 11.95 7.89 7.16 4.49 6.44 4.14 17.38%
EY 9.22 8.37 12.67 13.96 22.27 15.53 24.18 -14.83%
DY 9.38 9.57 13.05 6.86 9.39 14.15 8.05 2.57%
P/NAPS 1.06 1.31 0.92 0.96 0.70 0.43 0.40 17.61%

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