[AXTERIA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 87.13%
YoY- 92.45%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 46,817 316,843 252,840 170,615 73,623 291,318 220,570 -64.38%
PBT -112 14,540 14,335 9,872 5,169 15,219 12,526 -
Tax 4 -3,810 -3,611 -2,471 -1,268 -3,187 -2,539 -
NP -108 10,730 10,724 7,401 3,901 12,032 9,987 -
-
NP to SH -72 10,043 9,862 6,776 3,621 11,314 9,412 -
-
Tax Rate - 26.20% 25.19% 25.03% 24.53% 20.94% 20.27% -
Total Cost 46,925 306,113 242,116 163,214 69,722 279,286 210,583 -63.21%
-
Net Worth 147,600 144,687 144,529 140,601 139,005 143,996 142,294 2.46%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 6,808 - - - 8,571 - -
Div Payout % - 67.80% - - - 75.76% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 147,600 144,687 144,529 140,601 139,005 143,996 142,294 2.46%
NOSH 180,000 170,220 170,034 169,400 171,611 171,424 171,438 3.29%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.23% 3.39% 4.24% 4.34% 5.30% 4.13% 4.53% -
ROE -0.05% 6.94% 6.82% 4.82% 2.60% 7.86% 6.61% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 26.01 186.14 148.70 100.72 42.90 169.94 128.66 -65.52%
EPS -0.04 5.90 5.80 4.00 2.11 6.60 5.49 -
DPS 0.00 4.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.82 0.85 0.85 0.83 0.81 0.84 0.83 -0.80%
Adjusted Per Share Value based on latest NOSH - 175,277
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.94 40.18 32.06 21.64 9.34 36.94 27.97 -64.37%
EPS -0.01 1.27 1.25 0.86 0.46 1.43 1.19 -
DPS 0.00 0.86 0.00 0.00 0.00 1.09 0.00 -
NAPS 0.1872 0.1835 0.1833 0.1783 0.1763 0.1826 0.1804 2.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.58 0.62 0.61 0.64 0.61 0.60 0.59 -
P/RPS 2.23 0.33 0.41 0.64 1.42 0.35 0.46 186.16%
P/EPS -1,450.00 10.51 10.52 16.00 28.91 9.09 10.75 -
EY -0.07 9.52 9.51 6.25 3.46 11.00 9.31 -
DY 0.00 6.45 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.71 0.73 0.72 0.77 0.75 0.71 0.71 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 26/04/13 22/02/13 09/11/12 15/08/12 25/04/12 24/02/12 16/11/11 -
Price 0.59 0.645 0.63 0.62 0.61 0.63 0.64 -
P/RPS 2.27 0.35 0.42 0.62 1.42 0.37 0.50 173.92%
P/EPS -1,475.00 10.93 10.86 15.50 28.91 9.55 11.66 -
EY -0.07 9.15 9.21 6.45 3.46 10.48 8.58 -
DY 0.00 6.20 0.00 0.00 0.00 7.94 0.00 -
P/NAPS 0.72 0.76 0.74 0.75 0.75 0.75 0.77 -4.37%

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