[AXTERIA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -89.62%
YoY- -92.85%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 291,318 220,570 123,157 50,068 207,187 150,644 78,160 139.81%
PBT 15,219 12,526 4,679 691 9,581 9,105 6,501 76.03%
Tax -3,187 -2,539 -716 154 -1,926 -2,205 -1,601 58.04%
NP 12,032 9,987 3,963 845 7,655 6,900 4,900 81.71%
-
NP to SH 11,314 9,412 3,521 741 7,139 6,470 4,549 83.26%
-
Tax Rate 20.94% 20.27% 15.30% -22.29% 20.10% 24.22% 24.63% -
Total Cost 279,286 210,583 119,194 49,223 199,532 143,744 73,260 143.44%
-
Net Worth 143,996 142,294 137,404 136,137 140,720 140,726 136,469 3.63%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,571 - - - 6,006 - - -
Div Payout % 75.76% - - - 84.13% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 143,996 142,294 137,404 136,137 140,720 140,726 136,469 3.63%
NOSH 171,424 171,438 171,756 172,325 171,610 171,618 168,481 1.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.13% 4.53% 3.22% 1.69% 3.69% 4.58% 6.27% -
ROE 7.86% 6.61% 2.56% 0.54% 5.07% 4.60% 3.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 169.94 128.66 71.70 29.05 120.73 87.78 46.39 137.07%
EPS 6.60 5.49 2.05 0.43 4.16 3.77 2.70 81.16%
DPS 5.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.84 0.83 0.80 0.79 0.82 0.82 0.81 2.44%
Adjusted Per Share Value based on latest NOSH - 172,325
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 36.94 27.97 15.62 6.35 26.27 19.10 9.91 139.83%
EPS 1.43 1.19 0.45 0.09 0.91 0.82 0.58 82.20%
DPS 1.09 0.00 0.00 0.00 0.76 0.00 0.00 -
NAPS 0.1826 0.1804 0.1742 0.1726 0.1785 0.1785 0.1731 3.61%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.59 0.67 0.69 0.75 0.79 0.79 -
P/RPS 0.35 0.46 0.93 2.37 0.00 0.00 0.00 -
P/EPS 9.09 10.75 32.68 160.47 0.00 0.00 0.00 -
EY 11.00 9.31 3.06 0.62 0.00 0.00 0.00 -
DY 8.33 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 0.71 0.71 0.84 0.87 0.91 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 16/11/11 18/08/11 27/04/11 25/02/11 18/11/10 30/07/10 -
Price 0.63 0.64 0.60 0.69 0.72 0.79 0.79 -
P/RPS 0.37 0.50 0.84 2.37 0.00 0.00 0.00 -
P/EPS 9.55 11.66 29.27 160.47 0.00 0.00 0.00 -
EY 10.48 8.58 3.42 0.62 0.00 0.00 0.00 -
DY 7.94 0.00 0.00 0.00 4.86 0.00 0.00 -
P/NAPS 0.75 0.77 0.75 0.87 0.88 0.00 0.00 -

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