[AXTERIA] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -36.76%
YoY- -38.9%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 246,358 220,932 279,939 324,453 373,080 355,212 339,948 -19.30%
PBT 23,270 18,464 11,624 16,445 27,190 20,676 20,080 10.31%
Tax -5,774 -4,504 -2,353 -3,528 -6,126 -4,520 -3,956 28.64%
NP 17,496 13,960 9,271 12,917 21,064 16,156 16,124 5.58%
-
NP to SH 15,724 12,228 8,547 12,490 19,752 15,076 15,127 2.61%
-
Tax Rate 24.81% 24.39% 20.24% 21.45% 22.53% 21.86% 19.70% -
Total Cost 228,862 206,972 270,668 311,536 352,016 339,056 323,824 -20.64%
-
Net Worth 138,439 133,210 140,143 142,254 151,269 144,827 144,570 -2.84%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 8,545 - 7,785 - - - 14,545 -29.83%
Div Payout % 54.35% - 91.09% - - - 96.15% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 138,439 133,210 140,143 142,254 151,269 144,827 144,570 -2.84%
NOSH 170,913 170,782 173,016 173,481 173,873 174,490 176,305 -2.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.10% 6.32% 3.31% 3.98% 5.65% 4.55% 4.74% -
ROE 11.36% 9.18% 6.10% 8.78% 13.06% 10.41% 10.46% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 144.14 129.36 161.80 187.02 214.57 203.57 192.82 -17.61%
EPS 9.20 7.16 4.94 7.20 11.36 8.64 8.58 4.75%
DPS 5.00 0.00 4.50 0.00 0.00 0.00 8.25 -28.36%
NAPS 0.81 0.78 0.81 0.82 0.87 0.83 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 175,172
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.24 28.02 35.50 41.15 47.31 45.05 43.11 -19.30%
EPS 1.99 1.55 1.08 1.58 2.50 1.91 1.92 2.41%
DPS 1.08 0.00 0.99 0.00 0.00 0.00 1.84 -29.87%
NAPS 0.1756 0.1689 0.1777 0.1804 0.1918 0.1837 0.1833 -2.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.79 0.74 0.69 0.74 0.88 0.84 0.92 -
P/RPS 0.55 0.57 0.43 0.40 0.41 0.41 0.48 9.49%
P/EPS 8.59 10.34 13.97 10.28 7.75 9.72 10.72 -13.71%
EY 11.65 9.68 7.16 9.73 12.91 10.29 9.33 15.94%
DY 6.33 0.00 6.52 0.00 0.00 0.00 8.97 -20.71%
P/NAPS 0.98 0.95 0.85 0.90 1.01 1.01 1.12 -8.50%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 31/07/09 20/05/09 17/02/09 18/11/08 04/08/08 20/05/08 -
Price 0.77 0.75 0.75 0.70 0.75 0.88 0.94 -
P/RPS 0.53 0.58 0.46 0.37 0.35 0.43 0.49 5.36%
P/EPS 8.37 10.47 15.18 9.72 6.60 10.19 10.96 -16.43%
EY 11.95 9.55 6.59 10.29 15.15 9.82 9.13 19.63%
DY 6.49 0.00 6.00 0.00 0.00 0.00 8.78 -18.23%
P/NAPS 0.95 0.96 0.93 0.85 0.86 1.06 1.15 -11.94%

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