[AXTERIA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 90.48%
YoY- 388.66%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 64,003 82,225 96,992 72,623 70,747 97,413 73,089 -8.43%
PBT 205 4,463 4,703 5,169 2,692 7,847 3,988 -86.05%
Tax -199 -1,140 -1,203 -1,268 -648 -1,823 -870 -62.43%
NP 6 3,323 3,500 3,901 2,044 6,024 3,118 -98.42%
-
NP to SH 181 3,086 3,155 3,621 1,901 5,891 2,780 -83.68%
-
Tax Rate 97.07% 25.54% 25.58% 24.53% 24.07% 23.23% 21.82% -
Total Cost 63,997 78,902 93,492 68,722 68,703 91,389 69,971 -5.75%
-
Net Worth 153,850 145,727 145,480 139,005 143,859 142,137 137,283 7.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,239 - - - 8,563 - - -
Div Payout % 4,000.00% - - - 450.45% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 153,850 145,727 145,480 139,005 143,859 142,137 137,283 7.85%
NOSH 180,999 171,444 175,277 171,611 171,261 171,249 171,604 3.60%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.01% 4.04% 3.61% 5.37% 2.89% 6.18% 4.27% -
ROE 0.12% 2.12% 2.17% 2.60% 1.32% 4.14% 2.03% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 35.36 47.96 55.34 42.32 41.31 56.88 42.59 -11.61%
EPS 0.10 1.80 1.80 2.11 1.11 3.44 1.62 -84.24%
DPS 4.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.85 0.85 0.83 0.81 0.84 0.83 0.80 4.10%
Adjusted Per Share Value based on latest NOSH - 171,611
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.85 13.94 16.44 12.31 11.99 16.51 12.39 -8.43%
EPS 0.03 0.52 0.53 0.61 0.32 1.00 0.47 -83.89%
DPS 1.23 0.00 0.00 0.00 1.45 0.00 0.00 -
NAPS 0.2608 0.247 0.2466 0.2356 0.2438 0.2409 0.2327 7.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.62 0.61 0.64 0.61 0.60 0.59 0.67 -
P/RPS 1.75 1.27 1.16 1.44 1.45 1.04 1.57 7.46%
P/EPS 620.00 33.89 35.56 28.91 54.05 17.15 41.36 502.99%
EY 0.16 2.95 2.81 3.46 1.85 5.83 2.42 -83.51%
DY 6.45 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.73 0.72 0.77 0.75 0.71 0.71 0.84 -8.89%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 09/11/12 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 -
Price 0.645 0.63 0.62 0.61 0.63 0.64 0.60 -
P/RPS 1.82 1.31 1.12 1.44 1.53 1.13 1.41 18.45%
P/EPS 645.00 35.00 34.44 28.91 56.76 18.60 37.04 566.03%
EY 0.16 2.86 2.90 3.46 1.76 5.38 2.70 -84.66%
DY 6.20 0.00 0.00 0.00 7.94 0.00 0.00 -
P/NAPS 0.76 0.74 0.75 0.75 0.75 0.77 0.75 0.88%

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