[AXTERIA] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -36.76%
YoY- -38.9%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 337,120 294,093 301,288 324,453 359,033 334,914 320,218 0.76%
PBT 19,113 16,701 18,210 16,445 27,526 28,124 25,558 -4.21%
Tax -4,814 -3,385 -4,410 -3,528 -5,780 -5,737 -5,784 -2.68%
NP 14,298 13,316 13,800 12,917 21,746 22,386 19,774 -4.68%
-
NP to SH 13,149 12,549 12,940 12,490 20,442 20,962 19,402 -5.59%
-
Tax Rate 25.19% 20.27% 24.22% 21.45% 21.00% 20.40% 22.63% -
Total Cost 322,821 280,777 287,488 311,536 337,286 312,528 300,444 1.06%
-
Net Worth 144,529 142,294 140,726 142,254 153,673 148,837 144,534 -0.00%
Dividend
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 8,831 11,405 9,854 -
Div Payout % - - - - 43.20% 54.41% 50.79% -
Equity
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 144,529 142,294 140,726 142,254 153,673 148,837 144,534 -0.00%
NOSH 170,034 171,438 171,618 173,481 176,635 171,077 164,243 0.51%
Ratio Analysis
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.24% 4.53% 4.58% 3.98% 6.06% 6.68% 6.18% -
ROE 9.10% 8.82% 9.20% 8.78% 13.30% 14.08% 13.42% -
Per Share
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 198.27 171.54 175.56 187.02 203.26 195.77 194.97 0.24%
EPS 7.73 7.32 7.54 7.20 11.57 12.25 11.81 -6.08%
DPS 0.00 0.00 0.00 0.00 5.00 6.67 6.00 -
NAPS 0.85 0.83 0.82 0.82 0.87 0.87 0.88 -0.51%
Adjusted Per Share Value based on latest NOSH - 175,172
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 57.14 49.85 51.07 54.99 60.85 56.77 54.27 0.76%
EPS 2.23 2.13 2.19 2.12 3.46 3.55 3.29 -5.59%
DPS 0.00 0.00 0.00 0.00 1.50 1.93 1.67 -
NAPS 0.245 0.2412 0.2385 0.2411 0.2605 0.2523 0.245 0.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/09/12 30/09/11 30/09/10 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.61 0.59 0.79 0.74 1.02 0.96 0.67 -
P/RPS 0.31 0.34 0.00 0.40 0.50 0.49 0.34 -1.35%
P/EPS 7.89 8.06 0.00 10.28 8.81 7.83 5.67 5.01%
EY 12.68 12.41 0.00 9.73 11.35 12.76 17.63 -4.76%
DY 0.00 0.00 0.00 0.00 4.90 6.94 8.96 -
P/NAPS 0.72 0.71 0.00 0.90 1.17 1.10 0.76 -0.79%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 09/11/12 16/11/11 18/11/10 17/02/09 19/02/08 07/02/07 22/02/06 -
Price 0.63 0.64 0.79 0.70 0.98 1.14 0.77 -
P/RPS 0.32 0.37 0.00 0.37 0.48 0.58 0.39 -2.88%
P/EPS 8.15 8.74 0.00 9.72 8.47 9.30 6.52 3.35%
EY 12.28 11.44 0.00 10.29 11.81 10.75 15.34 -3.24%
DY 0.00 0.00 0.00 0.00 5.10 5.85 7.79 -
P/NAPS 0.74 0.77 0.00 0.85 1.13 1.31 0.88 -2.53%

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