[AXTERIA] YoY Cumulative 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- 157.18%
YoY- -20.39%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 170,615 123,157 78,160 123,179 186,540 190,277 176,140 -0.55%
PBT 9,872 4,679 6,501 11,635 13,595 15,845 17,100 -9.10%
Tax -2,471 -716 -1,601 -2,887 -3,063 -3,313 -3,533 -6.02%
NP 7,401 3,963 4,900 8,748 10,532 12,532 13,567 -9.99%
-
NP to SH 6,776 3,521 4,549 7,862 9,876 11,782 12,690 -10.33%
-
Tax Rate 25.03% 15.30% 24.63% 24.81% 22.53% 20.91% 20.66% -
Total Cost 163,214 119,194 73,260 114,431 176,008 177,745 162,573 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 - - - 4,272 - - - -
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 4.82% 2.56% 3.33% 5.68% 6.53% 7.85% 8.69% -
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 100.72 71.70 46.39 72.07 107.29 107.72 103.69 -0.50%
EPS 4.00 2.05 2.70 4.60 5.68 6.67 7.47 -10.28%
DPS 0.00 0.00 0.00 2.50 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 21.64 15.62 9.91 15.62 23.66 24.13 22.34 -0.55%
EPS 0.86 0.45 0.58 1.00 1.25 1.49 1.61 -10.32%
DPS 0.00 0.00 0.00 0.54 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 0.64 0.93 0.00 1.10 0.82 1.04 0.85 -4.81%
P/EPS 16.00 32.68 0.00 17.17 15.49 16.79 11.78 5.46%
EY 6.25 3.06 0.00 5.82 6.45 5.96 8.49 -5.18%
DY 0.00 0.00 0.00 3.16 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 0.62 0.84 0.00 1.07 0.70 0.94 1.02 -8.28%
P/EPS 15.50 29.27 0.00 16.74 13.20 15.14 14.19 1.54%
EY 6.45 3.42 0.00 5.97 7.57 6.60 7.05 -1.53%
DY 0.00 0.00 0.00 3.25 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