[AXTERIA] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

	31/03/13	31/03/12	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	187,268	294,492	200,272	220,932	355,212	342,452	300,740	-6.77%
YoY %	-36.41%	47.05%	-9.35%	-37.80%	3.73%	13.87%	-	-
Horiz. %	62.27%	97.92%	66.59%	73.46%	118.11%	113.87%	100.00%	-
PBT	-448	20,676	2,764	18,464	20,676	24,196	28,616	-
YoY %	-102.17%	648.05%	-85.03%	-10.70%	-14.55%	-15.45%	-	-
Horiz. %	-1.57%	72.25%	9.66%	64.52%	72.25%	84.55%	100.00%	-
Tax	16	-5,072	616	-4,504	-4,520	-5,072	-7,004	-
YoY %	100.32%	-923.38%	113.68%	0.35%	10.88%	27.58%	-	-
Horiz. %	-0.23%	72.42%	-8.79%	64.31%	64.53%	72.42%	100.00%	-
NP	-432	15,604	3,380	13,960	16,156	19,124	21,612	-
YoY %	-102.77%	361.66%	-75.79%	-13.59%	-15.52%	-11.51%	-	-
Horiz. %	-2.00%	72.20%	15.64%	64.59%	74.75%	88.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-288	14,484	2,964	12,228	15,076	18,912	19,800	-
YoY %	-101.99%	388.66%	-75.76%	-18.89%	-20.28%	-4.48%	-	-
Horiz. %	-1.45%	73.15%	14.97%	61.76%	76.14%	95.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	24.53%	-22.29%	24.39%	21.86%	20.96%	24.48%	-
YoY %	-	210.05%	-191.39%	11.57%	4.29%	-14.38%	-	-
Horiz. %	-	100.20%	-91.05%	99.63%	89.30%	85.62%	100.00%	-
Total Cost	187,700	278,888	196,892	206,972	339,056	323,328	279,128	-5.70%
YoY %	-32.70%	41.65%	-4.87%	-38.96%	4.86%	15.84%	-	-
Horiz. %	67.25%	99.91%	70.54%	74.15%	121.47%	115.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	147,600	139,005	136,137	133,210	144,827	151,719	145,290	0.23%
YoY %	6.18%	2.11%	2.20%	-8.02%	-4.54%	4.42%	-	-
Horiz. %	101.59%	95.67%	93.70%	91.69%	99.68%	104.42%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/13	31/03/12	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	147,600	139,005	136,137	133,210	144,827	151,719	145,290	0.23%
YoY %	6.18%	2.11%	2.20%	-8.02%	-4.54%	4.42%	-	-
Horiz. %	101.59%	95.67%	93.70%	91.69%	99.68%	104.42%	100.00%	-
NOSH	180,000	171,611	172,325	170,782	174,490	176,417	168,941	0.94%
YoY %	4.89%	-0.41%	0.90%	-2.13%	-1.09%	4.43%	-	-
Horiz. %	106.55%	101.58%	102.00%	101.09%	103.28%	104.43%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	-0.23%	5.30%	1.69%	6.32%	4.55%	5.58%	7.19%	-
YoY %	-104.34%	213.61%	-73.26%	38.90%	-18.46%	-22.39%	-	-
Horiz. %	-3.20%	73.71%	23.50%	87.90%	63.28%	77.61%	100.00%	-
ROE	-0.20%	10.42%	2.18%	9.18%	10.41%	12.47%	13.63%	-
YoY %	-101.92%	377.98%	-76.25%	-11.82%	-16.52%	-8.51%	-	-
Horiz. %	-1.47%	76.45%	15.99%	67.35%	76.38%	91.49%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	104.04	171.60	116.22	129.36	203.57	194.11	178.01	-7.64%
YoY %	-39.37%	47.65%	-10.16%	-36.45%	4.87%	9.04%	-	-
Horiz. %	58.45%	96.40%	65.29%	72.67%	114.36%	109.04%	100.00%	-
EPS	-0.16	8.44	1.72	7.16	8.64	10.72	11.72	-
YoY %	-101.90%	390.70%	-75.98%	-17.13%	-19.40%	-8.53%	-	-
Horiz. %	-1.37%	72.01%	14.68%	61.09%	73.72%	91.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.82	0.81	0.79	0.78	0.83	0.86	0.86	-0.70%
YoY %	1.23%	2.53%	1.28%	-6.02%	-3.49%	0.00%	-	-
Horiz. %	95.35%	94.19%	91.86%	90.70%	96.51%	100.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 170,782
RPS	31.74	49.91	33.94	37.45	60.21	58.04	50.97	-6.77%
YoY %	-36.41%	47.05%	-9.37%	-37.80%	3.74%	13.87%	-	-
Horiz. %	62.27%	97.92%	66.59%	73.47%	118.13%	113.87%	100.00%	-
EPS	-0.05	2.45	0.50	2.07	2.56	3.21	3.36	-
YoY %	-102.04%	390.00%	-75.85%	-19.14%	-20.25%	-4.46%	-	-
Horiz. %	-1.49%	72.92%	14.88%	61.61%	76.19%	95.54%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2502	0.2356	0.2307	0.2258	0.2455	0.2572	0.2463	0.23%
YoY %	6.20%	2.12%	2.17%	-8.02%	-4.55%	4.43%	-	-
Horiz. %	101.58%	95.66%	93.67%	91.68%	99.68%	104.43%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.58	0.61	0.69	0.74	0.84	1.02	0.80	-
P/RPS	0.56	0.36	0.59	0.57	0.41	0.53	0.45	3.28%
YoY %	55.56%	-38.98%	3.51%	39.02%	-22.64%	17.78%	-	-
Horiz. %	124.44%	80.00%	131.11%	126.67%	91.11%	117.78%	100.00%	-
P/EPS	-362.50	7.23	40.12	10.34	9.72	9.51	6.83	-
YoY %	-5,113.83%	-81.98%	288.01%	6.38%	2.21%	39.24%	-	-
Horiz. %	-5,307.47%	105.86%	587.41%	151.39%	142.31%	139.24%	100.00%	-
EY	-0.28	13.84	2.49	9.68	10.29	10.51	14.65	-
YoY %	-102.02%	455.82%	-74.28%	-5.93%	-2.09%	-28.26%	-	-
Horiz. %	-1.91%	94.47%	17.00%	66.08%	70.24%	71.74%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.71	0.75	0.87	0.95	1.01	1.19	0.93	-3.91%
YoY %	-5.33%	-13.79%	-8.42%	-5.94%	-15.13%	27.96%	-	-
Horiz. %	76.34%	80.65%	93.55%	102.15%	108.60%	127.96%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/04/13	25/04/12	27/04/11	31/07/09	04/08/08	30/07/07	27/07/06	-
Price	0.59	0.61	0.69	0.75	0.88	1.13	0.79	-
P/RPS	0.57	0.36	0.59	0.58	0.43	0.58	0.44	3.90%
YoY %	58.33%	-38.98%	1.72%	34.88%	-25.86%	31.82%	-	-
Horiz. %	129.55%	81.82%	134.09%	131.82%	97.73%	131.82%	100.00%	-
P/EPS	-368.75	7.23	40.12	10.47	10.19	10.54	6.74	-
YoY %	-5,200.28%	-81.98%	283.19%	2.75%	-3.32%	56.38%	-	-
Horiz. %	-5,471.07%	107.27%	595.25%	155.34%	151.19%	156.38%	100.00%	-
EY	-0.27	13.84	2.49	9.55	9.82	9.49	14.84	-
YoY %	-101.95%	455.82%	-73.93%	-2.75%	3.48%	-36.05%	-	-
Horiz. %	-1.82%	93.26%	16.78%	64.35%	66.17%	63.95%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.72	0.75	0.87	0.96	1.06	1.31	0.92	-3.56%
YoY %	-4.00%	-13.79%	-9.38%	-9.43%	-19.08%	42.39%	-	-
Horiz. %	78.26%	81.52%	94.57%	104.35%	115.22%	142.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos