[AXTERIA] QoQ Cumulative 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- 167.31%
YoY- 45.47%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 170,615 73,623 291,318 220,570 123,157 50,068 207,187 -12.15%
PBT 9,872 5,169 15,219 12,526 4,679 691 9,581 2.01%
Tax -2,471 -1,268 -3,187 -2,539 -716 154 -1,926 18.08%
NP 7,401 3,901 12,032 9,987 3,963 845 7,655 -2.22%
-
NP to SH 6,776 3,621 11,314 9,412 3,521 741 7,139 -3.42%
-
Tax Rate 25.03% 24.53% 20.94% 20.27% 15.30% -22.29% 20.10% -
Total Cost 163,214 69,722 279,286 210,583 119,194 49,223 199,532 -12.54%
-
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 4.82% 2.60% 7.86% 6.61% 2.56% 0.54% 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 100.72 42.90 169.94 128.66 71.70 29.05 120.73 -11.38%
EPS 4.00 2.11 6.60 5.49 2.05 0.43 4.16 -2.58%
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 21.64 9.34 36.94 27.97 15.62 6.35 26.27 -12.13%
EPS 0.86 0.46 1.43 1.19 0.45 0.09 0.91 -3.70%
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 0.64 1.42 0.35 0.46 0.93 2.37 0.00 -
P/EPS 16.00 28.91 9.09 10.75 32.68 160.47 0.00 -
EY 6.25 3.46 11.00 9.31 3.06 0.62 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 0.62 1.42 0.37 0.50 0.84 2.37 0.00 -
P/EPS 15.50 28.91 9.55 11.66 29.27 160.47 0.00 -
EY 6.45 3.46 10.48 8.58 3.42 0.62 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