[AXTERIA] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.84%
YoY- -11.23%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 108,405 152,059 236,934 316,843 291,318 207,187 181,911 -8.26%
PBT 10,616 219 1,757 14,540 15,219 9,581 16,400 -6.98%
Tax 1,550 -3,941 -787 -3,810 -3,187 -1,926 -3,827 -
NP 12,166 -3,722 970 10,730 12,032 7,655 12,573 -0.54%
-
NP to SH 11,015 -2,084 818 10,043 11,314 7,139 11,299 -0.42%
-
Tax Rate -14.60% 1,799.54% 44.79% 26.20% 20.94% 20.10% 23.34% -
Total Cost 96,239 155,781 235,964 306,113 279,286 199,532 169,338 -8.98%
-
Net Worth 118,623 96,184 134,151 144,687 143,996 140,720 136,957 -2.36%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 32,061 - 6,808 8,571 6,006 4,279 -
Div Payout % - 0.00% - 67.80% 75.76% 84.13% 37.88% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 118,623 96,184 134,151 144,687 143,996 140,720 136,957 -2.36%
NOSH 169,461 160,307 163,600 170,220 171,424 171,610 171,196 -0.16%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.22% -2.45% 0.41% 3.39% 4.13% 3.69% 6.91% -
ROE 9.29% -2.17% 0.61% 6.94% 7.86% 5.07% 8.25% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 63.97 94.85 144.83 186.14 169.94 120.73 106.26 -8.10%
EPS 6.50 -1.30 0.50 5.90 6.60 4.16 6.60 -0.25%
DPS 0.00 20.00 0.00 4.00 5.00 3.50 2.50 -
NAPS 0.70 0.60 0.82 0.85 0.84 0.82 0.80 -2.19%
Adjusted Per Share Value based on latest NOSH - 180,999
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.75 19.28 30.05 40.18 36.94 26.27 23.07 -8.25%
EPS 1.40 -0.26 0.10 1.27 1.43 0.91 1.43 -0.35%
DPS 0.00 4.07 0.00 0.86 1.09 0.76 0.54 -
NAPS 0.1504 0.122 0.1701 0.1835 0.1826 0.1785 0.1737 -2.37%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.675 0.58 0.565 0.62 0.60 0.75 0.80 -
P/RPS 1.06 0.61 0.39 0.33 0.35 0.00 0.75 5.93%
P/EPS 10.38 -44.62 113.00 10.51 9.09 0.00 12.12 -2.54%
EY 9.63 -2.24 0.88 9.52 11.00 0.00 8.25 2.61%
DY 0.00 34.48 0.00 6.45 8.33 4.67 3.13 -
P/NAPS 0.96 0.97 0.69 0.73 0.71 0.91 1.00 -0.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 09/02/15 21/02/14 22/02/13 24/02/12 25/02/11 05/02/10 -
Price 0.675 0.58 0.56 0.645 0.63 0.72 0.77 -
P/RPS 1.06 0.61 0.39 0.35 0.37 0.00 0.72 6.65%
P/EPS 10.38 -44.62 112.00 10.93 9.55 0.00 11.67 -1.93%
EY 9.63 -2.24 0.89 9.15 10.48 0.00 8.57 1.96%
DY 0.00 34.48 0.00 6.20 7.94 4.86 3.25 -
P/NAPS 0.96 0.97 0.68 0.76 0.75 0.88 0.96 0.00%

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