[AXTERIA] YoY Cumulative 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- 45.54%
YoY- 4.78%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
Revenue 77,475 121,395 148,676 252,840 220,570 150,644 243,340 -15.59%
PBT 7,758 1,521 263 14,335 12,526 9,105 12,334 -6.63%
Tax 1,557 -5,158 61 -3,611 -2,539 -2,205 -2,646 -
NP 9,315 -3,637 324 10,724 9,987 6,900 9,688 -0.57%
-
NP to SH 8,187 -1,962 389 9,862 9,412 6,470 9,368 -1.97%
-
Tax Rate -20.07% 339.12% -23.19% 25.19% 20.27% 24.22% 21.45% -
Total Cost 68,160 125,032 148,352 242,116 210,583 143,744 233,652 -16.68%
-
Net Worth 113,615 98,099 159,489 144,529 142,294 140,726 142,254 -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 - 32,699 - - - - - -
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 98,099 159,489 144,529 142,294 140,726 142,254 -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 7.21% -2.00% 0.24% 6.82% 6.61% 4.60% 6.59% -
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 46.37 74.25 76.44 148.70 128.66 87.78 140.27 -15.12%
EPS 4.90 -1.20 0.20 5.80 5.49 3.77 5.40 -1.42%
DPS 0.00 20.00 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 9.82 15.39 18.85 32.06 27.97 19.10 30.86 -15.60%
EPS 1.04 -0.25 0.05 1.25 1.19 0.82 1.19 -1.97%
DPS 0.00 4.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1441 0.1244 0.2023 0.1833 0.1804 0.1785 0.1804 -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 1.32 0.94 0.73 0.41 0.46 0.00 0.53 14.47%
P/EPS 12.45 -58.33 280.00 10.52 10.75 0.00 13.70 -1.40%
EY 8.03 -1.71 0.36 9.51 9.31 0.00 7.30 1.42%
DY 0.00 28.57 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 1.27 0.90 0.75 0.42 0.50 0.00 0.50 14.80%
P/EPS 12.04 -55.42 285.00 10.86 11.66 0.00 12.96 -1.08%
EY 8.31 -1.80 0.35 9.21 8.58 0.00 7.71 1.11%
DY 0.00 30.08 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