[AXTERIA] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 43.07%
YoY- -18.89%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 232,377 181,911 246,358 220,932 279,939 324,453 373,080 -27.08%
PBT 14,965 16,400 23,270 18,464 11,624 16,445 27,190 -32.86%
Tax -3,321 -3,827 -5,774 -4,504 -2,353 -3,528 -6,126 -33.53%
NP 11,644 12,573 17,496 13,960 9,271 12,917 21,064 -32.66%
-
NP to SH 10,357 11,299 15,724 12,228 8,547 12,490 19,752 -35.00%
-
Tax Rate 22.19% 23.34% 24.81% 24.39% 20.24% 21.45% 22.53% -
Total Cost 220,733 169,338 228,862 206,972 270,668 311,536 352,016 -26.76%
-
Net Worth 136,952 136,957 138,439 133,210 140,143 142,254 151,269 -6.41%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 9,415 4,279 8,545 - 7,785 - - -
Div Payout % 90.91% 37.88% 54.35% - 91.09% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 136,952 136,957 138,439 133,210 140,143 142,254 151,269 -6.41%
NOSH 171,190 171,196 170,913 170,782 173,016 173,481 173,873 -1.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.01% 6.91% 7.10% 6.32% 3.31% 3.98% 5.65% -
ROE 7.56% 8.25% 11.36% 9.18% 6.10% 8.78% 13.06% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 135.74 106.26 144.14 129.36 161.80 187.02 214.57 -26.32%
EPS 6.05 6.60 9.20 7.16 4.94 7.20 11.36 -34.32%
DPS 5.50 2.50 5.00 0.00 4.50 0.00 0.00 -
NAPS 0.80 0.80 0.81 0.78 0.81 0.82 0.87 -5.44%
Adjusted Per Share Value based on latest NOSH - 170,782
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 39.39 30.83 41.76 37.45 47.45 54.99 63.23 -27.07%
EPS 1.76 1.92 2.67 2.07 1.45 2.12 3.35 -34.91%
DPS 1.60 0.73 1.45 0.00 1.32 0.00 0.00 -
NAPS 0.2321 0.2321 0.2346 0.2258 0.2375 0.2411 0.2564 -6.42%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.80 0.80 0.79 0.74 0.69 0.74 0.88 -
P/RPS 0.00 0.75 0.55 0.57 0.43 0.40 0.41 -
P/EPS 0.00 12.12 8.59 10.34 13.97 10.28 7.75 -
EY 0.00 8.25 11.65 9.68 7.16 9.73 12.91 -
DY 0.00 3.13 6.33 0.00 6.52 0.00 0.00 -
P/NAPS 0.98 1.00 0.98 0.95 0.85 0.90 1.01 -1.99%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 05/02/10 18/11/09 31/07/09 20/05/09 17/02/09 18/11/08 -
Price 0.79 0.77 0.77 0.75 0.75 0.70 0.75 -
P/RPS 0.00 0.72 0.53 0.58 0.46 0.37 0.35 -
P/EPS 0.00 11.67 8.37 10.47 15.18 9.72 6.60 -
EY 0.00 8.57 11.95 9.55 6.59 10.29 15.15 -
DY 0.00 3.25 6.49 0.00 6.00 0.00 0.00 -
P/NAPS 0.96 0.96 0.95 0.96 0.93 0.85 0.86 7.61%

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