[AXTERIA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.84%
YoY- -11.23%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 148,676 96,089 46,817 316,843 252,840 170,615 73,623 59.69%
PBT 263 1,261 -112 14,540 14,335 9,872 5,169 -86.24%
Tax 61 -810 4 -3,810 -3,611 -2,471 -1,268 -
NP 324 451 -108 10,730 10,724 7,401 3,901 -80.93%
-
NP to SH 389 584 -72 10,043 9,862 6,776 3,621 -77.37%
-
Tax Rate -23.19% 64.23% - 26.20% 25.19% 25.03% 24.53% -
Total Cost 148,352 95,638 46,925 306,113 242,116 163,214 69,722 65.35%
-
Net Worth 159,489 159,626 147,600 144,687 144,529 140,601 139,005 9.58%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 6,808 - - - -
Div Payout % - - - 67.80% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 159,489 159,626 147,600 144,687 144,529 140,601 139,005 9.58%
NOSH 194,499 194,666 180,000 170,220 170,034 169,400 171,611 8.69%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.22% 0.47% -0.23% 3.39% 4.24% 4.34% 5.30% -
ROE 0.24% 0.37% -0.05% 6.94% 6.82% 4.82% 2.60% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.44 49.36 26.01 186.14 148.70 100.72 42.90 46.92%
EPS 0.20 0.30 -0.04 5.90 5.80 4.00 2.11 -79.18%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.82 0.85 0.85 0.83 0.81 0.82%
Adjusted Per Share Value based on latest NOSH - 180,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.20 16.29 7.94 53.70 42.85 28.92 12.48 59.68%
EPS 0.07 0.10 -0.01 1.70 1.67 1.15 0.61 -76.35%
DPS 0.00 0.00 0.00 1.15 0.00 0.00 0.00 -
NAPS 0.2703 0.2706 0.2502 0.2452 0.245 0.2383 0.2356 9.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.56 0.575 0.58 0.62 0.61 0.64 0.61 -
P/RPS 0.73 1.16 2.23 0.33 0.41 0.64 1.42 -35.80%
P/EPS 280.00 191.67 -1,450.00 10.51 10.52 16.00 28.91 353.73%
EY 0.36 0.52 -0.07 9.52 9.51 6.25 3.46 -77.84%
DY 0.00 0.00 0.00 6.45 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.71 0.73 0.72 0.77 0.75 -6.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 25/04/12 -
Price 0.57 0.595 0.59 0.645 0.63 0.62 0.61 -
P/RPS 0.75 1.21 2.27 0.35 0.42 0.62 1.42 -34.63%
P/EPS 285.00 198.33 -1,475.00 10.93 10.86 15.50 28.91 359.12%
EY 0.35 0.50 -0.07 9.15 9.21 6.45 3.46 -78.25%
DY 0.00 0.00 0.00 6.20 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.72 0.76 0.74 0.75 0.75 -4.49%

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