[AXTERIA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.72%
YoY- 20.61%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 150,644 78,160 232,377 181,911 123,179 55,233 279,939 -33.81%
PBT 9,105 6,501 14,965 16,400 11,635 4,616 11,624 -15.01%
Tax -2,205 -1,601 -3,321 -3,827 -2,887 -1,126 -2,353 -4.23%
NP 6,900 4,900 11,644 12,573 8,748 3,490 9,271 -17.85%
-
NP to SH 6,470 4,549 10,357 11,299 7,862 3,057 8,547 -16.92%
-
Tax Rate 24.22% 24.63% 22.19% 23.34% 24.81% 24.39% 20.24% -
Total Cost 143,744 73,260 220,733 169,338 114,431 51,743 270,668 -34.39%
-
Net Worth 140,726 136,469 136,952 136,957 138,439 133,210 140,143 0.27%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 9,415 4,279 4,272 - 7,785 -
Div Payout % - - 90.91% 37.88% 54.35% - 91.09% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 140,726 136,469 136,952 136,957 138,439 133,210 140,143 0.27%
NOSH 171,618 168,481 171,190 171,196 170,913 170,782 173,016 -0.53%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.58% 6.27% 5.01% 6.91% 7.10% 6.32% 3.31% -
ROE 4.60% 3.33% 7.56% 8.25% 5.68% 2.29% 6.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 87.78 46.39 135.74 106.26 72.07 32.34 161.80 -33.45%
EPS 3.77 2.70 6.05 6.60 4.60 1.79 4.94 -16.47%
DPS 0.00 0.00 5.50 2.50 2.50 0.00 4.50 -
NAPS 0.82 0.81 0.80 0.80 0.81 0.78 0.81 0.82%
Adjusted Per Share Value based on latest NOSH - 171,044
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.10 9.91 29.47 23.07 15.62 7.00 35.50 -33.82%
EPS 0.82 0.58 1.31 1.43 1.00 0.39 1.08 -16.75%
DPS 0.00 0.00 1.19 0.54 0.54 0.00 0.99 -
NAPS 0.1785 0.1731 0.1737 0.1737 0.1756 0.1689 0.1777 0.29%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.79 0.79 0.80 0.80 0.79 0.74 0.69 -
P/RPS 0.00 0.00 0.00 0.75 1.10 2.29 0.43 -
P/EPS 0.00 0.00 0.00 12.12 17.17 41.34 13.97 -
EY 0.00 0.00 0.00 8.25 5.82 2.42 7.16 -
DY 0.00 0.00 0.00 3.13 3.16 0.00 6.52 -
P/NAPS 0.00 0.00 0.98 1.00 0.98 0.95 0.85 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 30/07/10 19/05/10 05/02/10 18/11/09 31/07/09 20/05/09 -
Price 0.79 0.79 0.79 0.77 0.77 0.75 0.75 -
P/RPS 0.00 0.00 0.00 0.72 1.07 2.32 0.46 -
P/EPS 0.00 0.00 0.00 11.67 16.74 41.90 15.18 -
EY 0.00 0.00 0.00 8.57 5.97 2.39 6.59 -
DY 0.00 0.00 0.00 3.25 3.25 0.00 6.00 -
P/NAPS 0.00 0.00 0.96 0.96 0.95 0.96 0.93 -

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