[AXTERIA] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.19%
YoY- -47.62%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 55,079 46,817 64,003 82,225 96,992 72,623 70,747 -15.38%
PBT 1,212 -112 205 4,463 4,703 5,169 2,692 -41.28%
Tax -653 4 -199 -1,140 -1,203 -1,268 -648 0.51%
NP 559 -108 6 3,323 3,500 3,901 2,044 -57.90%
-
NP to SH 656 -72 181 3,086 3,155 3,621 1,901 -50.83%
-
Tax Rate 53.88% - 97.07% 25.54% 25.58% 24.53% 24.07% -
Total Cost 54,520 46,925 63,997 78,902 93,492 68,722 68,703 -14.29%
-
Net Worth 134,479 147,600 153,850 145,727 145,480 139,005 143,859 -4.39%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 7,239 - - - 8,563 -
Div Payout % - - 4,000.00% - - - 450.45% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 134,479 147,600 153,850 145,727 145,480 139,005 143,859 -4.39%
NOSH 163,999 180,000 180,999 171,444 175,277 171,611 171,261 -2.84%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.01% -0.23% 0.01% 4.04% 3.61% 5.37% 2.89% -
ROE 0.49% -0.05% 0.12% 2.12% 2.17% 2.60% 1.32% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.58 26.01 35.36 47.96 55.34 42.32 41.31 -12.91%
EPS 0.40 -0.04 0.10 1.80 1.80 2.11 1.11 -49.39%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 5.00 -
NAPS 0.82 0.82 0.85 0.85 0.83 0.81 0.84 -1.59%
Adjusted Per Share Value based on latest NOSH - 171,444
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.98 5.94 8.12 10.43 12.30 9.21 8.97 -15.41%
EPS 0.08 -0.01 0.02 0.39 0.40 0.46 0.24 -51.95%
DPS 0.00 0.00 0.92 0.00 0.00 0.00 1.09 -
NAPS 0.1705 0.1872 0.1951 0.1848 0.1845 0.1763 0.1824 -4.40%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.575 0.58 0.62 0.61 0.64 0.61 0.60 -
P/RPS 1.71 2.23 1.75 1.27 1.16 1.44 1.45 11.63%
P/EPS 143.75 -1,450.00 620.00 33.89 35.56 28.91 54.05 92.07%
EY 0.70 -0.07 0.16 2.95 2.81 3.46 1.85 -47.71%
DY 0.00 0.00 6.45 0.00 0.00 0.00 8.33 -
P/NAPS 0.70 0.71 0.73 0.72 0.77 0.75 0.71 -0.94%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 25/04/12 24/02/12 -
Price 0.595 0.59 0.645 0.63 0.62 0.61 0.63 -
P/RPS 1.77 2.27 1.82 1.31 1.12 1.44 1.53 10.21%
P/EPS 148.75 -1,475.00 645.00 35.00 34.44 28.91 56.76 90.19%
EY 0.67 -0.07 0.16 2.86 2.90 3.46 1.76 -47.50%
DY 0.00 0.00 6.20 0.00 0.00 0.00 7.94 -
P/NAPS 0.73 0.72 0.76 0.74 0.75 0.75 0.75 -1.78%

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