[AXTERIA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 78.21%
YoY- -3.02%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 341,230 294,492 291,318 294,093 246,314 200,272 207,187 39.50%
PBT 19,744 20,676 15,219 16,701 9,358 2,764 9,581 62.00%
Tax -4,942 -5,072 -3,187 -3,385 -1,432 616 -1,926 87.53%
NP 14,802 15,604 12,032 13,316 7,926 3,380 7,655 55.27%
-
NP to SH 13,552 14,484 11,314 12,549 7,042 2,964 7,139 53.37%
-
Tax Rate 25.03% 24.53% 20.94% 20.27% 15.30% -22.29% 20.10% -
Total Cost 326,428 278,888 279,286 280,777 238,388 196,892 199,532 38.88%
-
Net Worth 140,601 139,005 143,996 142,294 137,404 136,137 140,720 -0.05%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 8,571 - - - 6,006 -
Div Payout % - - 75.76% - - - 84.13% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 140,601 139,005 143,996 142,294 137,404 136,137 140,720 -0.05%
NOSH 169,400 171,611 171,424 171,438 171,756 172,325 171,610 -0.86%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.34% 5.30% 4.13% 4.53% 3.22% 1.69% 3.69% -
ROE 9.64% 10.42% 7.86% 8.82% 5.13% 2.18% 5.07% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 201.43 171.60 169.94 171.54 143.41 116.22 120.73 40.71%
EPS 8.00 8.44 6.60 7.32 4.10 1.72 4.16 54.70%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.50 -
NAPS 0.83 0.81 0.84 0.83 0.80 0.79 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 171,249
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 43.27 37.35 36.94 37.30 31.24 25.40 26.27 39.51%
EPS 1.72 1.84 1.43 1.59 0.89 0.38 0.91 52.93%
DPS 0.00 0.00 1.09 0.00 0.00 0.00 0.76 -
NAPS 0.1783 0.1763 0.1826 0.1804 0.1742 0.1726 0.1785 -0.07%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.64 0.61 0.60 0.59 0.67 0.69 0.75 -
P/RPS 0.32 0.36 0.35 0.34 0.47 0.59 0.00 -
P/EPS 8.00 7.23 9.09 8.06 16.34 40.12 0.00 -
EY 12.50 13.84 11.00 12.41 6.12 2.49 0.00 -
DY 0.00 0.00 8.33 0.00 0.00 0.00 4.67 -
P/NAPS 0.77 0.75 0.71 0.71 0.84 0.87 0.91 -10.54%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 27/04/11 25/02/11 -
Price 0.62 0.61 0.63 0.64 0.60 0.69 0.72 -
P/RPS 0.31 0.36 0.37 0.37 0.42 0.59 0.00 -
P/EPS 7.75 7.23 9.55 8.74 14.63 40.12 0.00 -
EY 12.90 13.84 10.48 11.44 6.83 2.49 0.00 -
DY 0.00 0.00 7.94 0.00 0.00 0.00 4.86 -
P/NAPS 0.75 0.75 0.75 0.77 0.75 0.87 0.88 -10.11%

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