[AXTERIA] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 137.58%
YoY- -61.3%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 294,492 291,318 294,093 246,314 200,272 207,187 301,288 -1.50%
PBT 20,676 15,219 16,701 9,358 2,764 9,581 18,210 8.82%
Tax -5,072 -3,187 -3,385 -1,432 616 -1,926 -4,410 9.76%
NP 15,604 12,032 13,316 7,926 3,380 7,655 13,800 8.52%
-
NP to SH 14,484 11,314 12,549 7,042 2,964 7,139 12,940 7.79%
-
Tax Rate 24.53% 20.94% 20.27% 15.30% -22.29% 20.10% 24.22% -
Total Cost 278,888 279,286 280,777 238,388 196,892 199,532 287,488 -2.00%
-
Net Worth 139,005 143,996 142,294 137,404 136,137 140,720 140,726 -0.81%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 8,571 - - - 6,006 - -
Div Payout % - 75.76% - - - 84.13% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 139,005 143,996 142,294 137,404 136,137 140,720 140,726 -0.81%
NOSH 171,611 171,424 171,438 171,756 172,325 171,610 171,618 -0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.30% 4.13% 4.53% 3.22% 1.69% 3.69% 4.58% -
ROE 10.42% 7.86% 8.82% 5.13% 2.18% 5.07% 9.20% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 171.60 169.94 171.54 143.41 116.22 120.73 175.56 -1.50%
EPS 8.44 6.60 7.32 4.10 1.72 4.16 7.54 7.79%
DPS 0.00 5.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.81 0.84 0.83 0.80 0.79 0.82 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 171,604
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 37.35 36.94 37.30 31.24 25.40 26.27 38.21 -1.50%
EPS 1.84 1.43 1.59 0.89 0.38 0.91 1.64 7.96%
DPS 0.00 1.09 0.00 0.00 0.00 0.76 0.00 -
NAPS 0.1763 0.1826 0.1804 0.1742 0.1726 0.1785 0.1785 -0.82%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.61 0.60 0.59 0.67 0.69 0.75 0.79 -
P/RPS 0.36 0.35 0.34 0.47 0.59 0.00 0.00 -
P/EPS 7.23 9.09 8.06 16.34 40.12 0.00 0.00 -
EY 13.84 11.00 12.41 6.12 2.49 0.00 0.00 -
DY 0.00 8.33 0.00 0.00 0.00 4.67 0.00 -
P/NAPS 0.75 0.71 0.71 0.84 0.87 0.91 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/04/12 24/02/12 16/11/11 18/08/11 27/04/11 25/02/11 18/11/10 -
Price 0.61 0.63 0.64 0.60 0.69 0.72 0.79 -
P/RPS 0.36 0.37 0.37 0.42 0.59 0.00 0.00 -
P/EPS 7.23 9.55 8.74 14.63 40.12 0.00 0.00 -
EY 13.84 10.48 11.44 6.83 2.49 0.00 0.00 -
DY 0.00 7.94 0.00 0.00 0.00 4.86 0.00 -
P/NAPS 0.75 0.75 0.77 0.75 0.87 0.88 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