[AXTERIA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.29%
YoY- -5.68%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 223,552 248,124 290,037 315,843 323,587 338,775 314,872 -20.39%
PBT 501 5,768 9,259 14,540 17,027 20,411 19,696 -91.33%
Tax -170 -1,988 -2,538 -3,810 -4,259 -4,942 -4,609 -88.89%
NP 331 3,780 6,721 10,730 12,768 15,469 15,087 -92.14%
-
NP to SH 1,197 4,478 6,977 10,670 11,763 14,568 14,193 -80.73%
-
Tax Rate 33.93% 34.47% 27.41% 26.20% 25.01% 24.21% 23.40% -
Total Cost 223,221 244,344 283,316 305,113 310,819 323,306 299,785 -17.83%
-
Net Worth 159,899 134,479 147,600 153,850 145,727 145,480 139,005 9.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 7,239 7,239 7,239 7,239 8,563 8,563 8,563 -10.58%
Div Payout % 604.85% 161.68% 103.77% 67.85% 72.80% 58.78% 60.33% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 159,899 134,479 147,600 153,850 145,727 145,480 139,005 9.77%
NOSH 194,999 163,999 180,000 180,999 171,444 175,277 171,611 8.88%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.15% 1.52% 2.32% 3.40% 3.95% 4.57% 4.79% -
ROE 0.75% 3.33% 4.73% 6.94% 8.07% 10.01% 10.21% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 114.64 151.30 161.13 174.50 188.74 193.28 183.48 -26.89%
EPS 0.61 2.73 3.88 5.90 6.86 8.31 8.27 -82.38%
DPS 3.71 4.41 4.02 4.00 4.99 4.89 5.00 -18.02%
NAPS 0.82 0.82 0.82 0.85 0.85 0.83 0.81 0.82%
Adjusted Per Share Value based on latest NOSH - 180,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.35 31.47 36.78 40.05 41.04 42.96 39.93 -20.39%
EPS 0.15 0.57 0.88 1.35 1.49 1.85 1.80 -80.89%
DPS 0.92 0.92 0.92 0.92 1.09 1.09 1.09 -10.67%
NAPS 0.2028 0.1705 0.1872 0.1951 0.1848 0.1845 0.1763 9.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.56 0.575 0.58 0.62 0.61 0.64 0.61 -
P/RPS 0.49 0.38 0.36 0.36 0.32 0.33 0.33 30.12%
P/EPS 91.23 21.06 14.96 10.52 8.89 7.70 7.38 433.81%
EY 1.10 4.75 6.68 9.51 11.25 12.99 13.56 -81.23%
DY 6.63 7.68 6.93 6.45 8.19 7.63 8.20 -13.19%
P/NAPS 0.68 0.70 0.71 0.73 0.72 0.77 0.75 -6.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 25/04/12 -
Price 0.57 0.595 0.59 0.645 0.63 0.62 0.61 -
P/RPS 0.50 0.39 0.37 0.37 0.33 0.32 0.33 31.88%
P/EPS 92.86 21.79 15.22 10.94 9.18 7.46 7.38 440.14%
EY 1.08 4.59 6.57 9.14 10.89 13.41 13.56 -81.45%
DY 6.51 7.42 6.82 6.20 7.93 7.88 8.20 -14.24%
P/NAPS 0.70 0.73 0.72 0.76 0.74 0.75 0.75 -4.49%

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