[AXTERIA] YoY TTM Result on 31-Mar-2006 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -6.44%
YoY- -7.55%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 279,939 339,948 314,492 301,927 227,659 219,989 177,121 7.92%
PBT 11,626 20,078 22,334 22,768 26,471 16,218 10,785 1.25%
Tax -2,352 -3,956 -4,344 -5,675 -8,484 -4,991 -2,865 -3.23%
NP 9,274 16,122 17,990 17,093 17,987 11,227 7,920 2.66%
-
NP to SH 8,547 15,124 16,903 16,629 17,987 11,227 7,920 1.27%
-
Tax Rate 20.23% 19.70% 19.45% 24.93% 32.05% 30.77% 26.56% -
Total Cost 270,665 323,826 296,502 284,834 209,672 208,762 169,201 8.13%
-
Net Worth 138,543 140,766 146,011 137,652 127,932 123,088 116,999 2.85%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 7,696 14,346 19,086 17,414 9,047 5,126 7,500 0.43%
Div Payout % 90.05% 94.86% 112.92% 104.73% 50.30% 45.66% 94.70% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 138,543 140,766 146,011 137,652 127,932 123,088 116,999 2.85%
NOSH 171,041 171,666 173,823 165,846 157,941 79,411 75,000 14.71%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.31% 4.74% 5.72% 5.66% 7.90% 5.10% 4.47% -
ROE 6.17% 10.74% 11.58% 12.08% 14.06% 9.12% 6.77% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 163.67 198.03 180.93 182.05 144.14 277.02 236.16 -5.92%
EPS 5.00 8.81 9.72 10.03 11.39 14.14 10.56 -11.70%
DPS 4.50 8.36 10.98 10.50 5.73 6.46 10.00 -12.45%
NAPS 0.81 0.82 0.84 0.83 0.81 1.55 1.56 -10.33%
Adjusted Per Share Value based on latest NOSH - 165,846
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 35.50 43.11 39.88 38.29 28.87 27.90 22.46 7.92%
EPS 1.08 1.92 2.14 2.11 2.28 1.42 1.00 1.28%
DPS 0.98 1.82 2.42 2.21 1.15 0.65 0.95 0.51%
NAPS 0.1757 0.1785 0.1852 0.1746 0.1622 0.1561 0.1484 2.85%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.69 0.92 0.95 0.76 0.75 0.72 0.58 -
P/RPS 0.42 0.46 0.53 0.42 0.52 0.26 0.25 9.02%
P/EPS 13.81 10.44 9.77 7.58 6.59 5.09 5.49 16.60%
EY 7.24 9.58 10.24 13.19 15.18 19.64 18.21 -14.23%
DY 6.52 9.08 11.56 13.82 7.64 8.97 17.24 -14.94%
P/NAPS 0.85 1.12 1.13 0.92 0.93 0.46 0.37 14.85%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 20/05/09 20/05/08 29/05/07 24/05/06 25/05/05 19/05/04 29/05/03 -
Price 0.75 0.94 0.93 0.77 0.71 0.67 0.54 -
P/RPS 0.46 0.47 0.51 0.42 0.49 0.24 0.23 12.23%
P/EPS 15.01 10.67 9.56 7.68 6.23 4.74 5.11 19.65%
EY 6.66 9.37 10.46 13.02 16.04 21.10 19.56 -16.42%
DY 6.00 8.89 11.81 13.64 8.07 9.64 18.52 -17.11%
P/NAPS 0.93 1.15 1.11 0.93 0.88 0.43 0.35 17.67%

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