[AXTERIA] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 42.23%
YoY- -17.71%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
Revenue 148,676 252,840 220,570 150,644 243,340 269,275 251,186 -7.47%
PBT 263 14,335 12,526 9,105 12,334 20,645 21,093 -47.75%
Tax 61 -3,611 -2,539 -2,205 -2,646 -4,335 -4,303 -
NP 324 10,724 9,987 6,900 9,688 16,310 16,790 -44.26%
-
NP to SH 389 9,862 9,412 6,470 9,368 15,332 15,722 -42.17%
-
Tax Rate -23.19% 25.19% 20.27% 24.22% 21.45% 21.00% 20.40% -
Total Cost 148,352 242,116 210,583 143,744 233,652 252,965 234,396 -6.54%
-
Net Worth 159,489 144,529 142,294 140,726 142,254 153,673 148,837 1.02%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 6,623 8,553 -
Div Payout % - - - - - 43.20% 54.41% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 159,489 144,529 142,294 140,726 142,254 153,673 148,837 1.02%
NOSH 194,499 170,034 171,438 171,618 173,481 176,635 171,077 1.91%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.22% 4.24% 4.53% 4.58% 3.98% 6.06% 6.68% -
ROE 0.24% 6.82% 6.61% 4.60% 6.59% 9.98% 10.56% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
RPS 76.44 148.70 128.66 87.78 140.27 152.45 146.83 -9.21%
EPS 0.20 5.80 5.49 3.77 5.40 8.68 9.19 -43.26%
DPS 0.00 0.00 0.00 0.00 0.00 3.75 5.00 -
NAPS 0.82 0.85 0.83 0.82 0.82 0.87 0.87 -0.87%
Adjusted Per Share Value based on latest NOSH - 171,428
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.20 42.85 37.38 25.53 41.24 45.64 42.57 -7.46%
EPS 0.07 1.67 1.60 1.10 1.59 2.60 2.66 -41.64%
DPS 0.00 0.00 0.00 0.00 0.00 1.12 1.45 -
NAPS 0.2703 0.245 0.2412 0.2385 0.2411 0.2605 0.2523 1.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 31/12/08 31/12/07 29/12/06 -
Price 0.56 0.61 0.59 0.79 0.74 1.02 0.96 -
P/RPS 0.73 0.41 0.46 0.00 0.53 0.67 0.65 1.73%
P/EPS 280.00 10.52 10.75 0.00 13.70 11.75 10.45 62.72%
EY 0.36 9.51 9.31 0.00 7.30 8.51 9.57 -38.47%
DY 0.00 0.00 0.00 0.00 0.00 3.68 5.21 -
P/NAPS 0.68 0.72 0.71 0.00 0.90 1.17 1.10 -6.87%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
Date 15/11/13 09/11/12 16/11/11 18/11/10 17/02/09 19/02/08 07/02/07 -
Price 0.57 0.63 0.64 0.79 0.70 0.98 1.14 -
P/RPS 0.75 0.42 0.50 0.00 0.50 0.64 0.78 -0.57%
P/EPS 285.00 10.86 11.66 0.00 12.96 11.29 12.40 59.07%
EY 0.35 9.21 8.58 0.00 7.71 8.86 8.06 -37.15%
DY 0.00 0.00 0.00 0.00 0.00 3.83 4.39 -
P/NAPS 0.70 0.74 0.77 0.00 0.85 1.13 1.31 -8.86%

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