[AXTERIA] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -16.6%
YoY- -50.57%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 255,304 232,377 218,510 216,578 246,369 279,939 314,013 -12.92%
PBT 16,851 14,966 15,692 9,666 11,073 11,626 11,770 27.11%
Tax -3,796 -3,321 -3,533 -2,176 -2,348 -2,352 -2,267 41.14%
NP 13,055 11,645 12,159 7,490 8,725 9,274 9,503 23.65%
-
NP to SH 11,851 10,359 10,480 6,534 7,835 8,547 9,162 18.77%
-
Tax Rate 22.53% 22.19% 22.51% 22.51% 21.20% 20.23% 19.26% -
Total Cost 242,249 220,732 206,351 209,088 237,644 270,665 304,510 -14.17%
-
Net Worth 136,469 137,018 136,835 138,535 133,210 138,543 143,641 -3.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 9,413 9,413 11,972 11,972 7,696 7,696 7,725 14.12%
Div Payout % 79.44% 90.88% 114.24% 183.24% 98.24% 90.05% 84.32% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 136,469 137,018 136,835 138,535 133,210 138,543 143,641 -3.36%
NOSH 168,481 171,272 171,044 171,032 170,782 171,041 175,172 -2.56%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.11% 5.01% 5.56% 3.46% 3.54% 3.31% 3.03% -
ROE 8.68% 7.56% 7.66% 4.72% 5.88% 6.17% 6.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 151.53 135.68 127.75 126.63 144.26 163.67 179.26 -10.62%
EPS 7.03 6.05 6.13 3.82 4.59 5.00 5.23 21.86%
DPS 5.50 5.50 7.00 7.00 4.51 4.50 4.41 15.91%
NAPS 0.81 0.80 0.80 0.81 0.78 0.81 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 171,032
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 32.38 29.47 27.71 27.47 31.24 35.50 39.82 -12.91%
EPS 1.50 1.31 1.33 0.83 0.99 1.08 1.16 18.74%
DPS 1.19 1.19 1.52 1.52 0.98 0.98 0.98 13.85%
NAPS 0.1731 0.1738 0.1735 0.1757 0.1689 0.1757 0.1822 -3.36%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.79 0.80 0.80 0.79 0.74 0.69 0.74 -
P/RPS 0.52 0.59 0.63 0.62 0.51 0.42 0.41 17.22%
P/EPS 11.23 13.23 13.06 20.68 16.13 13.81 14.15 -14.31%
EY 8.90 7.56 7.66 4.84 6.20 7.24 7.07 16.63%
DY 6.96 6.88 8.75 8.86 6.09 6.52 5.96 10.92%
P/NAPS 0.98 1.00 1.00 0.98 0.95 0.85 0.90 5.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 19/05/10 05/02/10 18/11/09 31/07/09 20/05/09 17/02/09 -
Price 0.79 0.79 0.77 0.77 0.75 0.75 0.70 -
P/RPS 0.52 0.58 0.60 0.61 0.52 0.46 0.39 21.20%
P/EPS 11.23 13.06 12.57 20.16 16.35 15.01 13.38 -11.05%
EY 8.90 7.66 7.96 4.96 6.12 6.66 7.47 12.42%
DY 6.96 6.96 9.09 9.09 6.01 6.00 6.30 6.88%
P/NAPS 0.98 0.99 0.96 0.95 0.96 0.93 0.85 9.98%

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