[AXTERIA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -23.62%
YoY- -11.23%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 198,234 192,178 187,268 316,843 337,120 341,230 294,492 -23.17%
PBT 350 2,522 -448 14,540 19,113 19,744 20,676 -93.39%
Tax 81 -1,620 16 -3,810 -4,814 -4,942 -5,072 -
NP 432 902 -432 10,730 14,298 14,802 15,604 -90.82%
-
NP to SH 518 1,168 -288 10,043 13,149 13,552 14,484 -89.12%
-
Tax Rate -23.14% 64.23% - 26.20% 25.19% 25.03% 24.53% -
Total Cost 197,802 191,276 187,700 306,113 322,821 326,428 278,888 -20.45%
-
Net Worth 159,489 159,626 147,600 144,687 144,529 140,601 139,005 9.58%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 6,808 - - - -
Div Payout % - - - 67.80% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 159,489 159,626 147,600 144,687 144,529 140,601 139,005 9.58%
NOSH 194,499 194,666 180,000 170,220 170,034 169,400 171,611 8.69%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.22% 0.47% -0.23% 3.39% 4.24% 4.34% 5.30% -
ROE 0.33% 0.73% -0.20% 6.94% 9.10% 9.64% 10.42% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 101.92 98.72 104.04 186.14 198.27 201.43 171.60 -29.31%
EPS 0.27 0.60 -0.16 5.90 7.73 8.00 8.44 -89.90%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.82 0.85 0.85 0.83 0.81 0.82%
Adjusted Per Share Value based on latest NOSH - 180,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.14 24.37 23.75 40.18 42.75 43.27 37.35 -23.17%
EPS 0.07 0.15 -0.04 1.27 1.67 1.72 1.84 -88.66%
DPS 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
NAPS 0.2023 0.2024 0.1872 0.1835 0.1833 0.1783 0.1763 9.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.56 0.575 0.58 0.62 0.61 0.64 0.61 -
P/RPS 0.55 0.58 0.56 0.33 0.31 0.32 0.36 32.61%
P/EPS 210.00 95.83 -362.50 10.51 7.89 8.00 7.23 842.96%
EY 0.48 1.04 -0.28 9.52 12.68 12.50 13.84 -89.34%
DY 0.00 0.00 0.00 6.45 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.71 0.73 0.72 0.77 0.75 -6.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 25/04/12 -
Price 0.57 0.595 0.59 0.645 0.63 0.62 0.61 -
P/RPS 0.56 0.60 0.57 0.35 0.32 0.31 0.36 34.21%
P/EPS 213.75 99.17 -368.75 10.93 8.15 7.75 7.23 854.15%
EY 0.47 1.01 -0.27 9.15 12.28 12.90 13.84 -89.49%
DY 0.00 0.00 0.00 6.20 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.72 0.76 0.74 0.75 0.75 -4.49%

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