[AXTERIA] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -65.1%
YoY- -80.51%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 97,413 73,089 50,068 56,543 72,485 78,160 50,466 54.96%
PBT 7,847 3,988 691 477 2,604 6,501 -1,435 -
Tax -1,823 -870 154 279 -604 -1,601 506 -
NP 6,024 3,118 845 756 2,000 4,900 -929 -
-
NP to SH 5,891 2,780 741 670 1,920 4,549 -942 -
-
Tax Rate 23.23% 21.82% -22.29% -58.49% 23.20% 24.63% - -
Total Cost 91,389 69,971 49,223 55,787 70,485 73,260 51,395 46.72%
-
Net Worth 142,137 137,283 136,137 140,871 140,571 136,469 137,018 2.47%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 6,012 - - 5,138 -
Div Payout % - - - 897.44% - - 0.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 142,137 137,283 136,137 140,871 140,571 136,469 137,018 2.47%
NOSH 171,249 171,604 172,325 171,794 171,428 168,481 171,272 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.18% 4.27% 1.69% 1.34% 2.76% 6.27% -1.84% -
ROE 4.14% 2.03% 0.54% 0.48% 1.37% 3.33% -0.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 56.88 42.59 29.05 32.91 42.28 46.39 29.47 54.95%
EPS 3.44 1.62 0.43 0.39 1.12 2.70 -0.55 -
DPS 0.00 0.00 0.00 3.50 0.00 0.00 3.00 -
NAPS 0.83 0.80 0.79 0.82 0.82 0.81 0.80 2.48%
Adjusted Per Share Value based on latest NOSH - 171,794
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.51 12.39 8.49 9.58 12.29 13.25 8.55 55.00%
EPS 1.00 0.47 0.13 0.11 0.33 0.77 -0.16 -
DPS 0.00 0.00 0.00 1.02 0.00 0.00 0.87 -
NAPS 0.2409 0.2327 0.2307 0.2388 0.2383 0.2313 0.2322 2.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.59 0.67 0.69 0.75 0.79 0.79 0.80 -
P/RPS 1.04 1.57 2.37 0.00 0.00 0.00 0.00 -
P/EPS 17.15 41.36 160.47 0.00 0.00 0.00 0.00 -
EY 5.83 2.42 0.62 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.87 0.91 0.00 0.00 0.98 -19.31%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 18/08/11 27/04/11 25/02/11 18/11/10 30/07/10 19/05/10 -
Price 0.64 0.60 0.69 0.72 0.79 0.79 0.79 -
P/RPS 1.13 1.41 2.37 0.00 0.00 0.00 0.00 -
P/EPS 18.60 37.04 160.47 0.00 0.00 0.00 0.00 -
EY 5.38 2.70 0.62 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 4.86 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.87 0.88 0.00 0.00 0.96 -13.66%

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