[AXTERIA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -28.46%
YoY- 776.77%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
Revenue 64,003 70,747 56,543 58,732 36,599 70,673 63,306 0.19%
PBT 205 2,692 477 4,765 -709 -565 1,242 -26.86%
Tax -199 -648 279 -940 294 379 -41 31.56%
NP 6 2,044 756 3,825 -415 -186 1,201 -60.15%
-
NP to SH 181 1,901 670 3,438 -821 -206 1,182 -27.80%
-
Tax Rate 97.07% 24.07% -58.49% 19.73% - - 3.30% -
Total Cost 63,997 68,703 55,787 54,907 37,014 70,859 62,105 0.52%
-
Net Worth 153,850 143,859 140,871 136,835 138,543 140,766 146,011 0.91%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
Div 7,239 8,563 6,012 - 7,696 7,725 10,429 -6.14%
Div Payout % 4,000.00% 450.45% 897.44% - 0.00% 0.00% 882.35% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 153,850 143,859 140,871 136,835 138,543 140,766 146,011 0.91%
NOSH 180,999 171,261 171,794 171,044 171,041 171,666 173,823 0.70%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.01% 2.89% 1.34% 6.51% -1.13% -0.26% 1.90% -
ROE 0.12% 1.32% 0.48% 2.51% -0.59% -0.15% 0.81% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
RPS 35.36 41.31 32.91 34.34 21.40 41.17 36.42 -0.51%
EPS 0.10 1.11 0.39 2.01 -0.48 -0.12 0.68 -28.31%
DPS 4.00 5.00 3.50 0.00 4.50 4.50 6.00 -6.79%
NAPS 0.85 0.84 0.82 0.80 0.81 0.82 0.84 0.20%
Adjusted Per Share Value based on latest NOSH - 171,044
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
RPS 10.85 11.99 9.58 9.95 6.20 11.98 10.73 0.19%
EPS 0.03 0.32 0.11 0.58 -0.14 -0.03 0.20 -28.06%
DPS 1.23 1.45 1.02 0.00 1.30 1.31 1.77 -6.12%
NAPS 0.2608 0.2438 0.2388 0.2319 0.2348 0.2386 0.2475 0.91%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/03/09 31/03/08 30/03/07 -
Price 0.62 0.60 0.75 0.80 0.69 0.92 0.95 -
P/RPS 1.75 1.45 0.00 2.33 3.22 2.23 2.61 -6.70%
P/EPS 620.00 54.05 0.00 39.80 -143.75 -766.67 139.71 29.53%
EY 0.16 1.85 0.00 2.51 -0.70 -0.13 0.72 -22.98%
DY 6.45 8.33 4.67 0.00 6.52 4.89 6.32 0.35%
P/NAPS 0.73 0.71 0.91 1.00 0.85 1.12 1.13 -7.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
Date 22/02/13 24/02/12 25/02/11 05/02/10 20/05/09 20/05/08 29/05/07 -
Price 0.645 0.63 0.72 0.77 0.75 0.94 0.93 -
P/RPS 1.82 1.53 0.00 2.24 3.51 2.28 2.55 -5.68%
P/EPS 645.00 56.76 0.00 38.31 -156.25 -783.33 136.76 30.90%
EY 0.16 1.76 0.00 2.61 -0.64 -0.13 0.73 -23.16%
DY 6.20 7.94 4.86 0.00 6.00 4.79 6.45 -0.68%
P/NAPS 0.76 0.75 0.88 0.96 0.93 1.15 1.11 -6.36%

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