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

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -8.76%
YoY- -43.5%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 181,911 123,179 55,233 279,939 243,340 186,540 88,803 61.08%
PBT 16,400 11,635 4,616 11,624 12,334 13,595 5,169 115.46%
Tax -3,827 -2,887 -1,126 -2,353 -2,646 -3,063 -1,130 125.02%
NP 12,573 8,748 3,490 9,271 9,688 10,532 4,039 112.75%
-
NP to SH 11,299 7,862 3,057 8,547 9,368 9,876 3,769 107.49%
-
Tax Rate 23.34% 24.81% 24.39% 20.24% 21.45% 22.53% 21.86% -
Total Cost 169,338 114,431 51,743 270,668 233,652 176,008 84,764 58.42%
-
Net Worth 136,957 138,439 133,210 140,143 142,254 151,269 144,827 -3.64%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,279 4,272 - 7,785 - - - -
Div Payout % 37.88% 54.35% - 91.09% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 136,957 138,439 133,210 140,143 142,254 151,269 144,827 -3.64%
NOSH 171,196 170,913 170,782 173,016 173,481 173,873 174,490 -1.25%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.91% 7.10% 6.32% 3.31% 3.98% 5.65% 4.55% -
ROE 8.25% 5.68% 2.29% 6.10% 6.59% 6.53% 2.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 106.26 72.07 32.34 161.80 140.27 107.29 50.89 63.14%
EPS 6.60 4.60 1.79 4.94 5.40 5.68 2.16 110.14%
DPS 2.50 2.50 0.00 4.50 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.78 0.81 0.82 0.87 0.83 -2.41%
Adjusted Per Share Value based on latest NOSH - 171,041
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.83 20.88 9.36 47.45 41.24 31.62 15.05 61.08%
EPS 1.92 1.33 0.52 1.45 1.59 1.67 0.64 107.59%
DPS 0.73 0.72 0.00 1.32 0.00 0.00 0.00 -
NAPS 0.2321 0.2346 0.2258 0.2375 0.2411 0.2564 0.2455 -3.66%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.80 0.79 0.74 0.69 0.74 0.88 0.84 -
P/RPS 0.75 1.10 2.29 0.43 0.53 0.82 1.65 -40.79%
P/EPS 12.12 17.17 41.34 13.97 13.70 15.49 38.89 -53.93%
EY 8.25 5.82 2.42 7.16 7.30 6.45 2.57 117.14%
DY 3.13 3.16 0.00 6.52 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 0.95 0.85 0.90 1.01 1.01 -0.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 18/11/09 31/07/09 20/05/09 17/02/09 18/11/08 04/08/08 -
Price 0.77 0.77 0.75 0.75 0.70 0.75 0.88 -
P/RPS 0.72 1.07 2.32 0.46 0.50 0.70 1.73 -44.16%
P/EPS 11.67 16.74 41.90 15.18 12.96 13.20 40.74 -56.44%
EY 8.57 5.97 2.39 6.59 7.71 7.57 2.45 129.90%
DY 3.25 3.25 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.95 0.96 0.93 0.85 0.86 1.06 -6.37%

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