[AXTERIA] YoY Annual (Unaudited) 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
YoY- -36.82%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 CAGR
Revenue 236,934 316,843 291,318 207,187 181,911 279,939 339,948 -6.07%
PBT 1,757 14,540 15,219 9,581 16,400 11,624 20,080 -34.50%
Tax -787 -3,810 -3,187 -1,926 -3,827 -2,353 -3,956 -24.46%
NP 970 10,730 12,032 7,655 12,573 9,271 16,124 -38.63%
-
NP to SH 818 10,670 11,314 7,139 11,299 8,547 15,127 -39.75%
-
Tax Rate 44.79% 26.20% 20.94% 20.10% 23.34% 20.24% 19.70% -
Total Cost 235,964 306,113 279,286 199,532 169,338 270,668 323,824 -5.35%
-
Net Worth 134,151 144,687 143,996 140,720 136,952 140,143 144,570 -1.29%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 CAGR
Div - 6,808 8,571 6,006 4,279 7,785 14,545 -
Div Payout % - 63.81% 75.76% 84.13% 37.88% 91.09% 96.15% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 CAGR
Net Worth 134,151 144,687 143,996 140,720 136,952 140,143 144,570 -1.29%
NOSH 163,600 170,220 171,424 171,610 171,190 173,016 176,305 -1.29%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 CAGR
NP Margin 0.41% 3.39% 4.13% 3.69% 6.91% 3.31% 4.74% -
ROE 0.61% 7.37% 7.86% 5.07% 8.25% 6.10% 10.46% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 CAGR
RPS 144.83 186.14 169.94 120.73 106.26 161.80 192.82 -4.85%
EPS 0.50 6.20 6.60 4.16 6.60 4.94 8.58 -38.97%
DPS 0.00 4.00 5.00 3.50 2.50 4.50 8.25 -
NAPS 0.82 0.85 0.84 0.82 0.80 0.81 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 171,794
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 CAGR
RPS 30.05 40.18 36.94 26.27 23.07 35.50 43.11 -6.07%
EPS 0.10 1.35 1.43 0.91 1.43 1.08 1.92 -40.15%
DPS 0.00 0.86 1.09 0.76 0.54 0.99 1.84 -
NAPS 0.1701 0.1835 0.1826 0.1785 0.1737 0.1777 0.1833 -1.29%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/03/09 31/03/08 -
Price 0.565 0.62 0.60 0.75 0.80 0.69 0.92 -
P/RPS 0.39 0.33 0.35 0.00 0.75 0.43 0.48 -3.54%
P/EPS 113.00 9.89 9.09 0.00 12.12 13.97 10.72 50.55%
EY 0.88 10.11 11.00 0.00 8.25 7.16 9.33 -33.64%
DY 0.00 6.45 8.33 4.67 3.13 6.52 8.97 -
P/NAPS 0.69 0.73 0.71 0.91 1.00 0.85 1.12 -8.07%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 CAGR
Date 21/02/14 22/02/13 24/02/12 25/02/11 19/05/10 20/05/09 20/05/08 -
Price 0.56 0.645 0.63 0.72 0.79 0.75 0.94 -
P/RPS 0.39 0.35 0.37 0.00 0.74 0.46 0.49 -3.88%
P/EPS 112.00 10.29 9.55 0.00 11.97 15.18 10.96 49.74%
EY 0.89 9.72 10.48 0.00 8.35 6.59 9.13 -33.26%
DY 0.00 6.20 7.94 4.86 3.16 6.00 8.78 -
P/NAPS 0.68 0.76 0.75 0.88 0.99 0.93 1.15 -8.72%

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