[AXTERIA] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 111.91%
YoY- 206.82%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 96,992 72,623 70,747 97,413 73,089 50,068 56,543 43.34%
PBT 4,703 5,169 2,692 7,847 3,988 691 477 360.44%
Tax -1,203 -1,268 -648 -1,823 -870 154 279 -
NP 3,500 3,901 2,044 6,024 3,118 845 756 178.03%
-
NP to SH 3,155 3,621 1,901 5,891 2,780 741 670 181.20%
-
Tax Rate 25.58% 24.53% 24.07% 23.23% 21.82% -22.29% -58.49% -
Total Cost 93,492 68,722 68,703 91,389 69,971 49,223 55,787 41.13%
-
Net Worth 145,480 139,005 143,859 142,137 137,283 136,137 140,871 2.17%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 8,563 - - - 6,012 -
Div Payout % - - 450.45% - - - 897.44% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 145,480 139,005 143,859 142,137 137,283 136,137 140,871 2.17%
NOSH 175,277 171,611 171,261 171,249 171,604 172,325 171,794 1.34%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.61% 5.37% 2.89% 6.18% 4.27% 1.69% 1.34% -
ROE 2.17% 2.60% 1.32% 4.14% 2.03% 0.54% 0.48% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 55.34 42.32 41.31 56.88 42.59 29.05 32.91 41.45%
EPS 1.80 2.11 1.11 3.44 1.62 0.43 0.39 177.46%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.50 -
NAPS 0.83 0.81 0.84 0.83 0.80 0.79 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 171,249
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.44 12.31 11.99 16.51 12.39 8.49 9.58 43.38%
EPS 0.53 0.61 0.32 1.00 0.47 0.13 0.11 185.54%
DPS 0.00 0.00 1.45 0.00 0.00 0.00 1.02 -
NAPS 0.2466 0.2356 0.2438 0.2409 0.2327 0.2307 0.2388 2.16%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.64 0.61 0.60 0.59 0.67 0.69 0.75 -
P/RPS 1.16 1.44 1.45 1.04 1.57 2.37 0.00 -
P/EPS 35.56 28.91 54.05 17.15 41.36 160.47 0.00 -
EY 2.81 3.46 1.85 5.83 2.42 0.62 0.00 -
DY 0.00 0.00 8.33 0.00 0.00 0.00 4.67 -
P/NAPS 0.77 0.75 0.71 0.71 0.84 0.87 0.91 -10.54%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 27/04/11 25/02/11 -
Price 0.62 0.61 0.63 0.64 0.60 0.69 0.72 -
P/RPS 1.12 1.44 1.53 1.13 1.41 2.37 0.00 -
P/EPS 34.44 28.91 56.76 18.60 37.04 160.47 0.00 -
EY 2.90 3.46 1.76 5.38 2.70 0.62 0.00 -
DY 0.00 0.00 7.94 0.00 0.00 0.00 4.86 -
P/NAPS 0.75 0.75 0.75 0.77 0.75 0.87 0.88 -10.11%

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