[AXTERIA] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -108.32%
YoY- -114.31%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 67,946 55,233 36,599 56,800 97,737 88,803 70,673 -2.58%
PBT 7,020 4,616 -709 -1,261 8,427 5,169 -565 -
Tax -1,761 -1,126 294 417 -1,933 -1,130 379 -
NP 5,259 3,490 -415 -844 6,494 4,039 -186 -
-
NP to SH 4,806 3,057 -821 -508 6,107 3,769 -206 -
-
Tax Rate 25.09% 24.39% - - 22.94% 21.86% - -
Total Cost 62,687 51,743 37,014 57,644 91,243 84,764 70,859 -7.83%
-
Net Worth 138,535 133,210 138,543 143,641 150,940 144,827 140,766 -1.05%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,275 - 7,696 - - - 7,725 -32.57%
Div Payout % 88.97% - 0.00% - - - 0.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 138,535 133,210 138,543 143,641 150,940 144,827 140,766 -1.05%
NOSH 171,032 170,782 171,041 175,172 173,494 174,490 171,666 -0.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.74% 6.32% -1.13% -1.49% 6.64% 4.55% -0.26% -
ROE 3.47% 2.29% -0.59% -0.35% 4.05% 2.60% -0.15% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.73 32.34 21.40 32.43 56.33 50.89 41.17 -2.34%
EPS 2.81 1.79 -0.48 -0.29 3.52 2.16 -0.12 -
DPS 2.50 0.00 4.50 0.00 0.00 0.00 4.50 -32.39%
NAPS 0.81 0.78 0.81 0.82 0.87 0.83 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 175,172
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.62 7.00 4.64 7.20 12.39 11.26 8.96 -2.54%
EPS 0.61 0.39 -0.10 -0.06 0.77 0.48 -0.03 -
DPS 0.54 0.00 0.98 0.00 0.00 0.00 0.98 -32.76%
NAPS 0.1757 0.1689 0.1757 0.1822 0.1914 0.1837 0.1785 -1.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.79 0.74 0.69 0.74 0.88 0.84 0.92 -
P/RPS 1.99 2.29 3.22 2.28 1.56 1.65 2.23 -7.30%
P/EPS 28.11 41.34 -143.75 -255.17 25.00 38.89 -766.67 -
EY 3.56 2.42 -0.70 -0.39 4.00 2.57 -0.13 -
DY 3.16 0.00 6.52 0.00 0.00 0.00 4.89 -25.23%
P/NAPS 0.98 0.95 0.85 0.90 1.01 1.01 1.12 -8.50%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 31/07/09 20/05/09 17/02/09 18/11/08 04/08/08 20/05/08 -
Price 0.77 0.75 0.75 0.70 0.75 0.88 0.94 -
P/RPS 1.94 2.32 3.51 2.16 1.33 1.73 2.28 -10.19%
P/EPS 27.40 41.90 -156.25 -241.38 21.31 40.74 -783.33 -
EY 3.65 2.39 -0.64 -0.41 4.69 2.45 -0.13 -
DY 3.25 0.00 6.00 0.00 0.00 0.00 4.79 -22.76%
P/NAPS 0.95 0.96 0.93 0.85 0.86 1.06 1.15 -11.94%

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