[AXTERIA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -31.66%
YoY- -92.33%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 174,074 184,393 193,374 201,209 223,552 248,124 290,037 -28.82%
PBT 3,003 762 1,061 -71 501 5,768 9,259 -52.76%
Tax -5,996 485 1,054 1,042 -170 -1,988 -2,538 77.29%
NP -2,993 1,247 2,115 971 331 3,780 6,721 -
-
NP to SH -1,533 1,577 2,040 818 1,197 4,478 6,977 -
-
Tax Rate 199.67% -63.65% -99.34% - 33.93% 34.47% 27.41% -
Total Cost 177,067 183,146 191,259 200,238 223,221 244,344 283,316 -26.88%
-
Net Worth 99,150 119,659 0 175,889 159,899 134,479 147,600 -23.27%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 7,239 7,239 7,239 -
Div Payout % - - - - 604.85% 161.68% 103.77% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 99,150 119,659 0 175,889 159,899 134,479 147,600 -23.27%
NOSH 165,250 192,999 171,492 214,499 194,999 163,999 180,000 -5.53%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.72% 0.68% 1.09% 0.48% 0.15% 1.52% 2.32% -
ROE -1.55% 1.32% 0.00% 0.47% 0.75% 3.33% 4.73% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 105.34 95.54 112.76 93.80 114.64 151.30 161.13 -24.65%
EPS -0.93 0.82 1.19 0.38 0.61 2.73 3.88 -
DPS 0.00 0.00 0.00 0.00 3.71 4.41 4.02 -
NAPS 0.60 0.62 0.00 0.82 0.82 0.82 0.82 -18.78%
Adjusted Per Share Value based on latest NOSH - 214,499
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.08 23.38 24.52 25.52 28.35 31.47 36.78 -28.81%
EPS -0.19 0.20 0.26 0.10 0.15 0.57 0.88 -
DPS 0.00 0.00 0.00 0.00 0.92 0.92 0.92 -
NAPS 0.1257 0.1517 0.00 0.2231 0.2028 0.1705 0.1872 -23.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.70 0.72 0.66 0.565 0.56 0.575 0.58 -
P/RPS 0.66 0.75 0.59 0.60 0.49 0.38 0.36 49.73%
P/EPS -75.46 88.12 55.48 148.16 91.23 21.06 14.96 -
EY -1.33 1.13 1.80 0.67 1.10 4.75 6.68 -
DY 0.00 0.00 0.00 0.00 6.63 7.68 6.93 -
P/NAPS 1.17 1.16 0.00 0.69 0.68 0.70 0.71 39.47%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 10/11/14 28/08/14 18/04/14 21/02/14 15/11/13 16/08/13 26/04/13 -
Price 0.665 0.69 0.865 0.56 0.57 0.595 0.59 -
P/RPS 0.63 0.72 0.77 0.60 0.50 0.39 0.37 42.54%
P/EPS -71.68 84.45 72.72 146.85 92.86 21.79 15.22 -
EY -1.40 1.18 1.38 0.68 1.08 4.59 6.57 -
DY 0.00 0.00 0.00 0.00 6.51 7.42 6.82 -
P/NAPS 1.11 1.11 0.00 0.68 0.70 0.73 0.72 33.41%

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