[AXTERIA] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -100.72%
YoY- -101.99%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Revenue 16,899 27,825 38,982 46,817 73,623 50,068 55,233 -16.07%
PBT -1,396 -1,096 1,020 -112 5,169 691 4,616 -
Tax 215 206 16 4 -1,268 154 -1,126 -
NP -1,181 -890 1,036 -108 3,901 845 3,490 -
-
NP to SH -1,181 -1,312 1,149 -72 3,621 741 3,057 -
-
Tax Rate - - -1.57% - 24.53% -22.29% 24.39% -
Total Cost 18,080 28,715 37,946 46,925 69,722 49,223 51,743 -14.41%
-
Net Worth 109,664 98,400 138,908 147,600 139,005 136,137 133,210 -2.83%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Div - - 34,298 - - - - -
Div Payout % - - 2,985.07% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Net Worth 109,664 98,400 138,908 147,600 139,005 136,137 133,210 -2.83%
NOSH 168,714 163,999 171,492 180,000 171,611 172,325 170,782 -0.18%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
NP Margin -6.99% -3.20% 2.66% -0.23% 5.30% 1.69% 6.32% -
ROE -1.08% -1.33% 0.83% -0.05% 2.60% 0.54% 2.29% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
RPS 10.02 16.97 22.73 26.01 42.90 29.05 32.34 -15.92%
EPS -0.70 -0.80 0.67 -0.04 2.11 0.43 1.79 -
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.60 0.81 0.82 0.81 0.79 0.78 -2.66%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
RPS 2.86 4.72 6.61 7.94 12.48 8.49 9.36 -16.09%
EPS -0.20 -0.22 0.19 -0.01 0.61 0.13 0.52 -
DPS 0.00 0.00 5.81 0.00 0.00 0.00 0.00 -
NAPS 0.1859 0.1668 0.2354 0.2502 0.2356 0.2307 0.2258 -2.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/06/09 -
Price 0.705 0.61 0.66 0.58 0.61 0.69 0.74 -
P/RPS 7.04 3.60 2.90 2.23 1.42 2.37 2.29 18.08%
P/EPS -100.71 -76.25 98.51 -1,450.00 28.91 160.47 41.34 -
EY -0.99 -1.31 1.02 -0.07 3.46 0.62 2.42 -
DY 0.00 0.00 30.30 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.02 0.81 0.71 0.75 0.87 0.95 1.91%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Date 27/05/16 24/04/15 18/04/14 26/04/13 25/04/12 27/04/11 31/07/09 -
Price 0.80 0.71 0.865 0.59 0.61 0.69 0.75 -
P/RPS 7.99 4.18 3.81 2.27 1.42 2.37 2.32 20.08%
P/EPS -114.29 -88.75 129.10 -1,475.00 28.91 160.47 41.90 -
EY -0.87 -1.13 0.77 -0.07 3.46 0.62 2.39 -
DY 0.00 0.00 23.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.18 1.07 0.72 0.75 0.87 0.96 3.73%

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