[AXTERIA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 20.21%
YoY- 58.48%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 252,840 170,615 73,623 291,318 220,570 123,157 50,068 193.47%
PBT 14,335 9,872 5,169 15,219 12,526 4,679 691 650.84%
Tax -3,611 -2,471 -1,268 -3,187 -2,539 -716 154 -
NP 10,724 7,401 3,901 12,032 9,987 3,963 845 441.57%
-
NP to SH 9,862 6,776 3,621 11,314 9,412 3,521 741 458.96%
-
Tax Rate 25.19% 25.03% 24.53% 20.94% 20.27% 15.30% -22.29% -
Total Cost 242,116 163,214 69,722 279,286 210,583 119,194 49,223 188.38%
-
Net Worth 144,529 140,601 139,005 143,996 142,294 137,404 136,137 4.05%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 8,571 - - - -
Div Payout % - - - 75.76% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 144,529 140,601 139,005 143,996 142,294 137,404 136,137 4.05%
NOSH 170,034 169,400 171,611 171,424 171,438 171,756 172,325 -0.88%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.24% 4.34% 5.30% 4.13% 4.53% 3.22% 1.69% -
ROE 6.82% 4.82% 2.60% 7.86% 6.61% 2.56% 0.54% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 148.70 100.72 42.90 169.94 128.66 71.70 29.05 196.13%
EPS 5.80 4.00 2.11 6.60 5.49 2.05 0.43 463.95%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.81 0.84 0.83 0.80 0.79 4.98%
Adjusted Per Share Value based on latest NOSH - 171,261
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 42.85 28.92 12.48 49.38 37.38 20.87 8.49 193.36%
EPS 1.67 1.15 0.61 1.92 1.60 0.60 0.13 445.96%
DPS 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
NAPS 0.245 0.2383 0.2356 0.2441 0.2412 0.2329 0.2307 4.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.61 0.64 0.61 0.60 0.59 0.67 0.69 -
P/RPS 0.41 0.64 1.42 0.35 0.46 0.93 2.37 -68.85%
P/EPS 10.52 16.00 28.91 9.09 10.75 32.68 160.47 -83.66%
EY 9.51 6.25 3.46 11.00 9.31 3.06 0.62 514.27%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.75 0.71 0.71 0.84 0.87 -11.82%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 27/04/11 -
Price 0.63 0.62 0.61 0.63 0.64 0.60 0.69 -
P/RPS 0.42 0.62 1.42 0.37 0.50 0.84 2.37 -68.35%
P/EPS 10.86 15.50 28.91 9.55 11.66 29.27 160.47 -83.31%
EY 9.21 6.45 3.46 10.48 8.58 3.42 0.62 501.32%
DY 0.00 0.00 0.00 7.94 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.75 0.75 0.77 0.75 0.87 -10.20%

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