[AXTERIA] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 28.02%
YoY- 388.66%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 CAGR
Revenue 111,300 155,928 187,268 294,492 200,272 220,932 232,377 -13.68%
PBT -4,384 4,080 -448 20,676 2,764 18,464 14,965 -
Tax 824 64 16 -5,072 616 -4,504 -3,321 -
NP -3,560 4,144 -432 15,604 3,380 13,960 11,644 -
-
NP to SH -5,248 4,596 -288 14,484 2,964 12,228 10,357 -
-
Tax Rate - -1.57% - 24.53% -22.29% 24.39% 22.19% -
Total Cost 114,860 151,784 187,700 278,888 196,892 206,972 220,733 -12.24%
-
Net Worth 98,400 138,908 147,600 139,005 136,137 133,210 136,952 -6.39%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 CAGR
Div - 137,194 - - - - 9,415 -
Div Payout % - 2,985.07% - - - - 90.91% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 CAGR
Net Worth 98,400 138,908 147,600 139,005 136,137 133,210 136,952 -6.39%
NOSH 163,999 171,492 180,000 171,611 172,325 170,782 171,190 -0.85%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 CAGR
NP Margin -3.20% 2.66% -0.23% 5.30% 1.69% 6.32% 5.01% -
ROE -5.33% 3.31% -0.20% 10.42% 2.18% 9.18% 7.56% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 CAGR
RPS 67.87 90.92 104.04 171.60 116.22 129.36 135.74 -12.93%
EPS -3.20 2.68 -0.16 8.44 1.72 7.16 6.05 -
DPS 0.00 80.00 0.00 0.00 0.00 0.00 5.50 -
NAPS 0.60 0.81 0.82 0.81 0.79 0.78 0.80 -5.58%
Adjusted Per Share Value based on latest NOSH - 171,611
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 CAGR
RPS 14.11 19.77 23.75 37.35 25.40 28.02 29.47 -13.68%
EPS -0.67 0.58 -0.04 1.84 0.38 1.55 1.31 -
DPS 0.00 17.40 0.00 0.00 0.00 0.00 1.19 -
NAPS 0.1248 0.1762 0.1872 0.1763 0.1726 0.1689 0.1737 -6.39%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/06/09 31/03/10 -
Price 0.61 0.66 0.58 0.61 0.69 0.74 0.80 -
P/RPS 0.90 0.73 0.56 0.36 0.59 0.57 0.00 -
P/EPS -19.06 24.63 -362.50 7.23 40.12 10.34 0.00 -
EY -5.25 4.06 -0.28 13.84 2.49 9.68 0.00 -
DY 0.00 121.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.81 0.71 0.75 0.87 0.95 0.98 0.80%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 CAGR
Date 24/04/15 18/04/14 26/04/13 25/04/12 27/04/11 31/07/09 19/05/10 -
Price 0.71 0.865 0.59 0.61 0.69 0.75 0.79 -
P/RPS 1.05 0.95 0.57 0.36 0.59 0.58 0.00 -
P/EPS -22.19 32.28 -368.75 7.23 40.12 10.47 0.00 -
EY -4.51 3.10 -0.27 13.84 2.49 9.55 0.00 -
DY 0.00 92.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.07 0.72 0.75 0.87 0.96 0.96 4.21%

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