[AXTERIA] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -4.12%
YoY- -11.65%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 255,304 216,578 336,211 328,628 316,677 255,261 234,317 1.50%
PBT 16,851 9,666 17,830 21,077 25,570 25,883 21,344 -4.02%
Tax -3,796 -2,176 -3,706 -4,124 -6,246 -7,104 -6,734 -9.48%
NP 13,055 7,490 14,124 16,953 19,324 18,779 14,610 -1.93%
-
NP to SH 11,851 6,534 13,219 15,993 18,102 18,660 14,610 -3.57%
-
Tax Rate 22.53% 22.51% 20.79% 19.57% 24.43% 27.45% 31.55% -
Total Cost 242,249 209,088 322,087 311,675 297,353 236,482 219,707 1.71%
-
Net Worth 136,469 138,535 150,940 150,251 146,959 143,069 78,017 10.21%
Dividend
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 9,413 11,972 14,346 19,086 17,414 9,047 5,126 11.14%
Div Payout % 79.44% 183.24% 108.53% 119.34% 96.20% 48.49% 35.09% -
Equity
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 136,469 138,535 150,940 150,251 146,959 143,069 78,017 10.21%
NOSH 168,481 171,032 173,494 176,766 170,882 164,447 78,017 14.32%
Ratio Analysis
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.11% 3.46% 4.20% 5.16% 6.10% 7.36% 6.24% -
ROE 8.68% 4.72% 8.76% 10.64% 12.32% 13.04% 18.73% -
Per Share
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 151.53 126.63 193.79 185.91 185.32 155.22 300.34 -11.21%
EPS 7.03 3.82 7.62 9.05 10.59 11.35 18.73 -15.66%
DPS 5.50 7.00 8.25 10.80 10.19 5.50 6.50 -2.86%
NAPS 0.81 0.81 0.87 0.85 0.86 0.87 1.00 -3.59%
Adjusted Per Share Value based on latest NOSH - 176,766
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 43.27 36.71 56.98 55.70 53.67 43.26 39.71 1.50%
EPS 2.01 1.11 2.24 2.71 3.07 3.16 2.48 -3.58%
DPS 1.60 2.03 2.43 3.24 2.95 1.53 0.87 11.17%
NAPS 0.2313 0.2348 0.2558 0.2547 0.2491 0.2425 0.1322 10.21%
Price Multiplier on Financial Quarter End Date
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/06/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.79 0.79 0.88 1.12 0.88 0.81 0.76 -
P/RPS 0.52 0.62 0.45 0.60 0.47 0.52 0.25 13.58%
P/EPS 11.23 20.68 11.55 12.38 8.31 7.14 4.06 19.35%
EY 8.90 4.84 8.66 8.08 12.04 14.01 24.64 -16.22%
DY 6.96 8.86 9.38 9.64 11.58 6.79 8.55 -3.51%
P/NAPS 0.98 0.98 1.01 1.32 1.02 0.93 0.76 4.52%
Price Multiplier on Announcement Date
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/07/10 18/11/09 18/11/08 20/11/07 22/11/06 25/11/05 26/11/04 -
Price 0.79 0.77 0.75 1.01 1.06 0.71 0.69 -
P/RPS 0.52 0.61 0.39 0.54 0.57 0.46 0.23 15.24%
P/EPS 11.23 20.16 9.84 11.16 10.01 6.26 3.68 21.41%
EY 8.90 4.96 10.16 8.96 9.99 15.98 27.14 -17.62%
DY 6.96 9.09 11.00 10.69 9.61 7.75 9.42 -5.12%
P/NAPS 0.98 0.95 0.86 1.19 1.23 0.82 0.69 6.29%

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