[AXTERIA] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 28.59%
YoY- -20.39%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 341,230 246,314 312,640 246,358 373,080 380,554 352,280 -0.55%
PBT 19,744 9,358 26,004 23,270 27,190 31,690 34,200 -9.10%
Tax -4,942 -1,432 -6,404 -5,774 -6,126 -6,626 -7,066 -6.02%
NP 14,802 7,926 19,600 17,496 21,064 25,064 27,134 -9.99%
-
NP to SH 13,552 7,042 18,196 15,724 19,752 23,564 25,380 -10.33%
-
Tax Rate 25.03% 15.30% 24.63% 24.81% 22.53% 20.91% 20.66% -
Total Cost 326,428 238,388 293,040 228,862 352,016 355,490 325,146 0.06%
-
Net Worth 140,601 137,404 136,469 138,439 151,269 150,145 146,096 -0.66%
Dividend
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 8,545 - - - -
Div Payout % - - - 54.35% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 140,601 137,404 136,469 138,439 151,269 150,145 146,096 -0.66%
NOSH 169,400 171,756 168,481 170,913 173,873 176,641 169,879 -0.04%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.34% 3.22% 6.27% 7.10% 5.65% 6.59% 7.70% -
ROE 9.64% 5.13% 13.33% 11.36% 13.06% 15.69% 17.37% -
Per Share
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 201.43 143.41 185.56 144.14 214.57 215.44 207.37 -0.50%
EPS 8.00 4.10 10.80 9.20 11.36 13.34 14.94 -10.28%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.81 0.81 0.87 0.85 0.86 -0.61%
Adjusted Per Share Value based on latest NOSH - 171,032
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 43.27 31.24 39.65 31.24 47.31 48.26 44.67 -0.55%
EPS 1.72 0.89 2.31 1.99 2.50 2.99 3.22 -10.32%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
NAPS 0.1783 0.1742 0.1731 0.1756 0.1918 0.1904 0.1853 -0.66%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.64 0.67 0.79 0.79 0.88 1.12 0.88 -
P/RPS 0.32 0.47 0.00 0.55 0.41 0.52 0.42 -4.61%
P/EPS 8.00 16.34 0.00 8.59 7.75 8.40 5.89 5.46%
EY 12.50 6.12 0.00 11.65 12.91 11.91 16.98 -5.18%
DY 0.00 0.00 0.00 6.33 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 0.00 0.98 1.01 1.32 1.02 -4.76%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 15/08/12 18/08/11 30/07/10 18/11/09 18/11/08 20/11/07 22/11/06 -
Price 0.62 0.60 0.79 0.77 0.75 1.01 1.06 -
P/RPS 0.31 0.42 0.00 0.53 0.35 0.47 0.51 -8.28%
P/EPS 7.75 14.63 0.00 8.37 6.60 7.57 7.10 1.53%
EY 12.90 6.83 0.00 11.95 15.15 13.21 14.09 -1.52%
DY 0.00 0.00 0.00 6.49 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.00 0.95 0.86 1.19 1.23 -8.23%

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