[AXTERIA] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 57.21%
YoY- -21.3%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 96,992 73,089 78,160 67,946 97,737 104,664 100,956 -0.69%
PBT 4,703 3,988 6,501 7,020 8,427 9,795 9,947 -12.20%
Tax -1,203 -870 -1,601 -1,761 -1,933 -2,045 -1,782 -6.60%
NP 3,500 3,118 4,900 5,259 6,494 7,750 8,165 -13.69%
-
NP to SH 3,155 2,780 4,549 4,806 6,107 7,053 7,741 -14.44%
-
Tax Rate 25.58% 21.82% 24.63% 25.09% 22.94% 20.88% 17.91% -
Total Cost 93,492 69,971 73,260 62,687 91,243 96,914 92,791 0.13%
-
Net Worth 145,480 137,283 136,469 138,535 150,940 150,251 146,959 -0.17%
Dividend
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 4,275 - - - -
Div Payout % - - - 88.97% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 145,480 137,283 136,469 138,535 150,940 150,251 146,959 -0.17%
NOSH 175,277 171,604 168,481 171,032 173,494 176,766 170,882 0.44%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.61% 4.27% 6.27% 7.74% 6.64% 7.40% 8.09% -
ROE 2.17% 2.03% 3.33% 3.47% 4.05% 4.69% 5.27% -
Per Share
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.34 42.59 46.39 39.73 56.33 59.21 59.08 -1.13%
EPS 1.80 1.62 2.70 2.81 3.52 3.99 4.53 -14.82%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.81 0.81 0.87 0.85 0.86 -0.61%
Adjusted Per Share Value based on latest NOSH - 171,032
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.30 9.27 9.91 8.62 12.39 13.27 12.80 -0.69%
EPS 0.40 0.35 0.58 0.61 0.77 0.89 0.98 -14.42%
DPS 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.1845 0.1741 0.1731 0.1757 0.1914 0.1905 0.1864 -0.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.64 0.67 0.79 0.79 0.88 1.12 0.88 -
P/RPS 1.16 1.57 0.00 1.99 1.56 1.89 1.49 -4.25%
P/EPS 35.56 41.36 0.00 28.11 25.00 28.07 19.43 11.07%
EY 2.81 2.42 0.00 3.56 4.00 3.56 5.15 -9.99%
DY 0.00 0.00 0.00 3.16 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 0.00 0.98 1.01 1.32 1.02 -4.76%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 15/08/12 18/08/11 30/07/10 18/11/09 18/11/08 20/11/07 22/11/06 -
Price 0.62 0.60 0.79 0.77 0.75 1.01 1.06 -
P/RPS 1.12 1.41 0.00 1.94 1.33 1.71 1.79 -7.82%
P/EPS 34.44 37.04 0.00 27.40 21.31 25.31 23.40 6.94%
EY 2.90 2.70 0.00 3.65 4.69 3.95 4.27 -6.50%
DY 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.00 0.95 0.86 1.19 1.23 -8.23%

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