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

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 20.2%
YoY- 61.49%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 328,628 316,677 255,261 234,317 197,337 171,431 49,254 37.18%
PBT 21,077 25,570 25,883 21,344 12,408 14,661 4,313 30.25%
Tax -4,124 -6,246 -7,104 -6,734 -3,361 -3,055 -1,208 22.69%
NP 16,953 19,324 18,779 14,610 9,047 11,606 3,105 32.68%
-
NP to SH 15,993 18,102 18,660 14,610 9,047 11,606 3,105 31.39%
-
Tax Rate 19.57% 24.43% 27.45% 31.55% 27.09% 20.84% 28.01% -
Total Cost 311,675 297,353 236,482 219,707 188,290 159,825 46,149 37.46%
-
Net Worth 150,251 146,959 143,069 78,017 124,923 123,264 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 19,086 17,414 9,047 5,126 7,500 3,888 - -
Div Payout % 119.34% 96.20% 48.49% 35.09% 82.90% 33.50% - -
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 78,017 124,923 123,264 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 5.16% 6.10% 7.36% 6.24% 4.58% 6.77% 6.30% -
ROE 10.64% 12.32% 13.04% 18.73% 7.24% 9.42% 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 185.91 185.32 155.22 300.34 260.64 219.74 74.71 16.40%
EPS 9.05 10.59 11.35 18.73 11.95 14.88 4.71 11.49%
DPS 10.80 10.19 5.50 6.50 9.91 4.98 0.00 -
NAPS 0.85 0.86 0.87 1.00 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 41.67 40.16 32.37 29.71 25.03 21.74 6.25 37.17%
EPS 2.03 2.30 2.37 1.85 1.15 1.47 0.39 31.62%
DPS 2.42 2.21 1.15 0.65 0.95 0.49 0.00 -
NAPS 0.1905 0.1864 0.1814 0.0989 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 0.60 0.47 0.52 0.25 0.29 0.25 0.00 -
P/EPS 12.38 8.31 7.14 4.06 6.36 3.76 0.00 -
EY 8.08 12.04 14.01 24.64 15.72 26.57 0.00 -
DY 9.64 11.58 6.79 8.55 13.03 8.90 0.00 -
P/NAPS 1.32 1.02 0.93 0.76 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 - -
Price 1.01 1.06 0.71 0.69 0.64 0.57 0.00 -
P/RPS 0.54 0.57 0.46 0.23 0.25 0.26 0.00 -
P/EPS 11.16 10.01 6.26 3.68 5.36 3.83 0.00 -
EY 8.96 9.99 15.98 27.14 18.67 26.10 0.00 -
DY 10.69 9.61 7.75 9.42 15.48 8.74 0.00 -
P/NAPS 1.19 1.23 0.82 0.69 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