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

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 43.07%
YoY- -18.89%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 187,268 294,492 200,272 220,932 355,212 342,452 300,740 -6.77%
PBT -448 20,676 2,764 18,464 20,676 24,196 28,616 -
Tax 16 -5,072 616 -4,504 -4,520 -5,072 -7,004 -
NP -432 15,604 3,380 13,960 16,156 19,124 21,612 -
-
NP to SH -288 14,484 2,964 12,228 15,076 18,912 19,800 -
-
Tax Rate - 24.53% -22.29% 24.39% 21.86% 20.96% 24.48% -
Total Cost 187,700 278,888 196,892 206,972 339,056 323,328 279,128 -5.70%
-
Net Worth 147,600 139,005 136,137 133,210 144,827 151,719 145,290 0.23%
Dividend
31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 147,600 139,005 136,137 133,210 144,827 151,719 145,290 0.23%
NOSH 180,000 171,611 172,325 170,782 174,490 176,417 168,941 0.94%
Ratio Analysis
31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.23% 5.30% 1.69% 6.32% 4.55% 5.58% 7.19% -
ROE -0.20% 10.42% 2.18% 9.18% 10.41% 12.47% 13.63% -
Per Share
31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 104.04 171.60 116.22 129.36 203.57 194.11 178.01 -7.64%
EPS -0.16 8.44 1.72 7.16 8.64 10.72 11.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.79 0.78 0.83 0.86 0.86 -0.70%
Adjusted Per Share Value based on latest NOSH - 170,782
31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.75 37.35 25.40 28.02 45.05 43.43 38.14 -6.77%
EPS -0.04 1.84 0.38 1.55 1.91 2.40 2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1872 0.1763 0.1726 0.1689 0.1837 0.1924 0.1842 0.23%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS -362.50 7.23 40.12 10.34 9.72 9.51 6.83 -
EY -0.28 13.84 2.49 9.68 10.29 10.51 14.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.87 0.95 1.01 1.19 0.93 -3.91%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS -368.75 7.23 40.12 10.47 10.19 10.54 6.74 -
EY -0.27 13.84 2.49 9.55 9.82 9.49 14.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.87 0.96 1.06 1.31 0.92 -3.56%

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