[AXTERIA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 42.23%
YoY- -17.71%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 123,157 50,068 207,187 150,644 78,160 232,377 181,911 -22.95%
PBT 4,679 691 9,581 9,105 6,501 14,965 16,400 -56.76%
Tax -716 154 -1,926 -2,205 -1,601 -3,321 -3,827 -67.38%
NP 3,963 845 7,655 6,900 4,900 11,644 12,573 -53.78%
-
NP to SH 3,521 741 7,139 6,470 4,549 10,357 11,299 -54.13%
-
Tax Rate 15.30% -22.29% 20.10% 24.22% 24.63% 22.19% 23.34% -
Total Cost 119,194 49,223 199,532 143,744 73,260 220,733 169,338 -20.92%
-
Net Worth 137,404 136,137 140,720 140,726 136,469 136,952 136,957 0.21%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 6,006 - - 9,415 4,279 -
Div Payout % - - 84.13% - - 90.91% 37.88% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 137,404 136,137 140,720 140,726 136,469 136,952 136,957 0.21%
NOSH 171,756 172,325 171,610 171,618 168,481 171,190 171,196 0.21%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.22% 1.69% 3.69% 4.58% 6.27% 5.01% 6.91% -
ROE 2.56% 0.54% 5.07% 4.60% 3.33% 7.56% 8.25% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 71.70 29.05 120.73 87.78 46.39 135.74 106.26 -23.12%
EPS 2.05 0.43 4.16 3.77 2.70 6.05 6.60 -54.23%
DPS 0.00 0.00 3.50 0.00 0.00 5.50 2.50 -
NAPS 0.80 0.79 0.82 0.82 0.81 0.80 0.80 0.00%
Adjusted Per Share Value based on latest NOSH - 171,428
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.62 6.35 26.27 19.10 9.91 29.47 23.07 -22.94%
EPS 0.45 0.09 0.91 0.82 0.58 1.31 1.43 -53.83%
DPS 0.00 0.00 0.76 0.00 0.00 1.19 0.54 -
NAPS 0.1742 0.1726 0.1785 0.1785 0.1731 0.1737 0.1737 0.19%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.67 0.69 0.75 0.79 0.79 0.80 0.80 -
P/RPS 0.93 2.37 0.00 0.00 0.00 0.00 0.75 15.46%
P/EPS 32.68 160.47 0.00 0.00 0.00 0.00 12.12 94.07%
EY 3.06 0.62 0.00 0.00 0.00 0.00 8.25 -48.47%
DY 0.00 0.00 4.67 0.00 0.00 0.00 3.13 -
P/NAPS 0.84 0.87 0.91 0.00 0.00 0.98 1.00 -11.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 27/04/11 25/02/11 18/11/10 30/07/10 19/05/10 05/02/10 -
Price 0.60 0.69 0.72 0.79 0.79 0.79 0.77 -
P/RPS 0.84 2.37 0.00 0.00 0.00 0.00 0.72 10.85%
P/EPS 29.27 160.47 0.00 0.00 0.00 0.00 11.67 84.91%
EY 3.42 0.62 0.00 0.00 0.00 0.00 8.57 -45.88%
DY 0.00 0.00 4.86 0.00 0.00 0.00 3.25 -
P/NAPS 0.75 0.87 0.88 0.00 0.00 0.96 0.96 -15.21%

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