[AXTERIA] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.97%
YoY- 4.78%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
Revenue 103,300 161,860 198,234 337,120 294,093 301,288 324,453 -15.59%
PBT 10,344 2,028 350 19,113 16,701 18,210 16,445 -6.63%
Tax 2,076 -6,877 81 -4,814 -3,385 -4,410 -3,528 -
NP 12,420 -4,849 432 14,298 13,316 13,800 12,917 -0.57%
-
NP to SH 10,916 -2,616 518 13,149 12,549 12,940 12,490 -1.97%
-
Tax Rate -20.07% 339.10% -23.14% 25.19% 20.27% 24.22% 21.45% -
Total Cost 90,880 166,709 197,802 322,821 280,777 287,488 311,536 -16.68%
-
Net Worth 113,615 98,100 159,489 144,529 142,294 140,726 142,254 -3.27%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
Div - 43,599 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
Net Worth 113,615 98,100 159,489 144,529 142,294 140,726 142,254 -3.27%
NOSH 167,081 163,499 194,499 170,034 171,438 171,618 173,481 -0.55%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
NP Margin 12.02% -3.00% 0.22% 4.24% 4.53% 4.58% 3.98% -
ROE 9.61% -2.67% 0.33% 9.10% 8.82% 9.20% 8.78% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
RPS 61.83 99.00 101.92 198.27 171.54 175.56 187.02 -15.12%
EPS 6.53 -1.60 0.27 7.73 7.32 7.54 7.20 -1.43%
DPS 0.00 26.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.60 0.82 0.85 0.83 0.82 0.82 -2.73%
Adjusted Per Share Value based on latest NOSH - 171,444
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
RPS 17.51 27.43 33.60 57.14 49.85 51.07 54.99 -15.59%
EPS 1.85 -0.44 0.09 2.23 2.13 2.19 2.12 -1.99%
DPS 0.00 7.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1926 0.1663 0.2703 0.245 0.2412 0.2385 0.2411 -3.27%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 31/12/08 -
Price 0.61 0.70 0.56 0.61 0.59 0.79 0.74 -
P/RPS 0.99 0.71 0.55 0.31 0.34 0.00 0.40 14.36%
P/EPS 9.34 -43.75 210.00 7.89 8.06 0.00 10.28 -1.41%
EY 10.71 -2.29 0.48 12.68 12.41 0.00 9.73 1.43%
DY 0.00 38.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.17 0.68 0.72 0.71 0.00 0.90 0.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
Date 06/11/15 10/11/14 15/11/13 09/11/12 16/11/11 18/11/10 17/02/09 -
Price 0.59 0.665 0.57 0.63 0.64 0.79 0.70 -
P/RPS 0.95 0.67 0.56 0.32 0.37 0.00 0.37 14.99%
P/EPS 9.03 -41.56 213.75 8.15 8.74 0.00 9.72 -1.08%
EY 11.07 -2.41 0.47 12.28 11.44 0.00 10.29 1.08%
DY 0.00 40.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.11 0.70 0.74 0.77 0.00 0.85 0.34%

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