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

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -28.46%
YoY- 776.77%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 72,485 78,160 50,466 58,732 67,946 55,233 36,599 57.64%
PBT 2,604 6,501 -1,435 4,765 7,020 4,616 -709 -
Tax -604 -1,601 506 -940 -1,761 -1,126 294 -
NP 2,000 4,900 -929 3,825 5,259 3,490 -415 -
-
NP to SH 1,920 4,549 -942 3,438 4,806 3,057 -821 -
-
Tax Rate 23.20% 24.63% - 19.73% 25.09% 24.39% - -
Total Cost 70,485 73,260 51,395 54,907 62,687 51,743 37,014 53.57%
-
Net Worth 140,571 136,469 137,018 136,835 138,535 133,210 138,543 0.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 5,138 - 4,275 - 7,696 -
Div Payout % - - 0.00% - 88.97% - 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 140,571 136,469 137,018 136,835 138,535 133,210 138,543 0.97%
NOSH 171,428 168,481 171,272 171,044 171,032 170,782 171,041 0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.76% 6.27% -1.84% 6.51% 7.74% 6.32% -1.13% -
ROE 1.37% 3.33% -0.69% 2.51% 3.47% 2.29% -0.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.28 46.39 29.47 34.34 39.73 32.34 21.40 57.38%
EPS 1.12 2.70 -0.55 2.01 2.81 1.79 -0.48 -
DPS 0.00 0.00 3.00 0.00 2.50 0.00 4.50 -
NAPS 0.82 0.81 0.80 0.80 0.81 0.78 0.81 0.82%
Adjusted Per Share Value based on latest NOSH - 171,044
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.19 9.91 6.40 7.45 8.62 7.00 4.64 57.64%
EPS 0.24 0.58 -0.12 0.44 0.61 0.39 -0.10 -
DPS 0.00 0.00 0.65 0.00 0.54 0.00 0.98 -
NAPS 0.1783 0.1731 0.1738 0.1735 0.1757 0.1689 0.1757 0.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.79 0.79 0.80 0.80 0.79 0.74 0.69 -
P/RPS 0.00 0.00 0.00 2.33 1.99 2.29 3.22 -
P/EPS 0.00 0.00 0.00 39.80 28.11 41.34 -143.75 -
EY 0.00 0.00 0.00 2.51 3.56 2.42 -0.70 -
DY 0.00 0.00 0.00 0.00 3.16 0.00 6.52 -
P/NAPS 0.00 0.00 0.98 1.00 0.98 0.95 0.85 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 30/07/10 19/05/10 05/02/10 18/11/09 31/07/09 20/05/09 -
Price 0.79 0.79 0.79 0.77 0.77 0.75 0.75 -
P/RPS 0.00 0.00 0.00 2.24 1.94 2.32 3.51 -
P/EPS 0.00 0.00 0.00 38.31 27.40 41.90 -156.25 -
EY 0.00 0.00 0.00 2.61 3.65 2.39 -0.64 -
DY 0.00 0.00 0.00 0.00 3.25 0.00 6.00 -
P/NAPS 0.00 0.00 0.96 0.96 0.95 0.96 0.93 -

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