[AXTERIA] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 275.17%
YoY- -38.89%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
Revenue 46,098 55,079 96,992 73,089 78,160 67,946 97,737 -12.25%
PBT 913 1,212 4,703 3,988 6,501 7,020 8,427 -32.05%
Tax -1,222 -653 -1,203 -870 -1,601 -1,761 -1,933 -7.66%
NP -309 559 3,500 3,118 4,900 5,259 6,494 -
-
NP to SH 193 656 3,155 2,780 4,549 4,806 6,107 -45.15%
-
Tax Rate 133.84% 53.88% 25.58% 21.82% 24.63% 25.09% 22.94% -
Total Cost 46,407 54,520 93,492 69,971 73,260 62,687 91,243 -11.09%
-
Net Worth 119,659 134,479 145,480 137,283 136,469 138,535 150,940 -3.95%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
Div - - - - - 4,275 - -
Div Payout % - - - - - 88.97% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
Net Worth 119,659 134,479 145,480 137,283 136,469 138,535 150,940 -3.95%
NOSH 192,999 163,999 175,277 171,604 168,481 171,032 173,494 1.86%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
NP Margin -0.67% 1.01% 3.61% 4.27% 6.27% 7.74% 6.64% -
ROE 0.16% 0.49% 2.17% 2.03% 3.33% 3.47% 4.05% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
RPS 23.88 33.58 55.34 42.59 46.39 39.73 56.33 -13.86%
EPS 0.10 0.40 1.80 1.62 2.70 2.81 3.52 -46.16%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.62 0.82 0.83 0.80 0.81 0.81 0.87 -5.72%
Adjusted Per Share Value based on latest NOSH - 171,604
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
RPS 5.85 6.98 12.30 9.27 9.91 8.62 12.39 -12.23%
EPS 0.02 0.08 0.40 0.35 0.58 0.61 0.77 -46.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.54 0.00 -
NAPS 0.1517 0.1705 0.1845 0.1741 0.1731 0.1757 0.1914 -3.96%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/09/09 30/09/08 -
Price 0.72 0.575 0.64 0.67 0.79 0.79 0.88 -
P/RPS 3.01 1.71 1.16 1.57 0.00 1.99 1.56 12.10%
P/EPS 720.00 143.75 35.56 41.36 0.00 28.11 25.00 79.38%
EY 0.14 0.70 2.81 2.42 0.00 3.56 4.00 -44.17%
DY 0.00 0.00 0.00 0.00 0.00 3.16 0.00 -
P/NAPS 1.16 0.70 0.77 0.84 0.00 0.98 1.01 2.43%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
Date 28/08/14 16/08/13 15/08/12 18/08/11 30/07/10 18/11/09 18/11/08 -
Price 0.69 0.595 0.62 0.60 0.79 0.77 0.75 -
P/RPS 2.89 1.77 1.12 1.41 0.00 1.94 1.33 14.44%
P/EPS 690.00 148.75 34.44 37.04 0.00 27.40 21.31 83.07%
EY 0.14 0.67 2.90 2.70 0.00 3.65 4.69 -45.69%
DY 0.00 0.00 0.00 0.00 0.00 3.25 0.00 -
P/NAPS 1.11 0.73 0.75 0.75 0.00 0.95 0.86 4.53%

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