[AXTERIA] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 3.25%
YoY- -7.23%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 277,113 259,843 314,013 332,581 312,949 287,553 225,118 3.12%
PBT 13,003 12,435 11,770 21,885 24,691 24,264 22,018 -7.50%
Tax -2,260 -2,639 -2,267 -4,376 -5,548 -6,303 -7,229 -15.82%
NP 10,743 9,796 9,503 17,509 19,143 17,961 14,789 -4.62%
-
NP to SH 10,082 8,965 9,162 16,512 17,798 17,774 14,789 -5.51%
-
Tax Rate 17.38% 21.22% 19.26% 20.00% 22.47% 25.98% 32.83% -
Total Cost 266,370 250,047 304,510 315,072 293,806 269,592 210,329 3.56%
-
Net Worth 142,137 140,571 143,641 153,613 150,634 145,966 78,003 9.29%
Dividend
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 6,012 5,138 7,725 17,050 18,607 13,781 5,906 0.26%
Div Payout % 59.64% 57.31% 84.32% 103.26% 104.55% 77.54% 39.94% -
Equity
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 142,137 140,571 143,641 153,613 150,634 145,966 78,003 9.29%
NOSH 171,249 171,428 175,172 176,567 173,142 165,870 78,003 12.35%
Ratio Analysis
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.88% 3.77% 3.03% 5.26% 6.12% 6.25% 6.57% -
ROE 7.09% 6.38% 6.38% 10.75% 11.82% 12.18% 18.96% -
Per Share
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 161.82 151.58 179.26 188.36 180.75 173.36 288.60 -8.21%
EPS 5.89 5.23 5.23 9.35 10.28 10.72 18.96 -15.90%
DPS 3.50 3.00 4.41 9.75 10.75 8.31 7.50 -10.67%
NAPS 0.83 0.82 0.82 0.87 0.87 0.88 1.00 -2.72%
Adjusted Per Share Value based on latest NOSH - 176,567
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 35.14 32.95 39.82 42.18 39.69 36.47 28.55 3.12%
EPS 1.28 1.14 1.16 2.09 2.26 2.25 1.88 -5.53%
DPS 0.76 0.65 0.98 2.16 2.36 1.75 0.75 0.19%
NAPS 0.1803 0.1783 0.1822 0.1948 0.191 0.1851 0.0989 9.30%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/09/11 30/09/10 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.59 0.79 0.74 1.02 0.96 0.67 0.79 -
P/RPS 0.36 0.52 0.41 0.54 0.53 0.39 0.27 4.35%
P/EPS 10.02 15.11 14.15 10.91 9.34 6.25 4.17 13.86%
EY 9.98 6.62 7.07 9.17 10.71 15.99 24.00 -12.18%
DY 5.93 3.80 5.96 9.56 11.19 12.40 9.49 -6.72%
P/NAPS 0.71 0.96 0.90 1.17 1.10 0.76 0.79 -1.56%
Price Multiplier on Announcement Date
30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/11/11 18/11/10 17/02/09 19/02/08 07/02/07 22/02/06 18/02/05 -
Price 0.64 0.79 0.70 0.98 1.14 0.77 0.87 -
P/RPS 0.40 0.52 0.39 0.52 0.63 0.44 0.30 4.35%
P/EPS 10.87 15.11 13.38 10.48 11.09 7.19 4.59 13.62%
EY 9.20 6.62 7.47 9.54 9.02 13.92 21.79 -11.99%
DY 5.47 3.80 6.30 9.95 9.43 10.79 8.62 -6.51%
P/NAPS 0.77 0.96 0.85 1.13 1.31 0.88 0.87 -1.79%

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