[AXTERIA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 320.0%
YoY- 137.02%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 49,625 30,931 30,664 56,063 64,003 70,747 56,543 -2.14%
PBT 3,552 2,858 -1,300 914 205 2,692 477 39.69%
Tax -1,747 -7 1,217 -268 -199 -648 279 -
NP 1,805 2,851 -83 646 6 2,044 756 15.59%
-
NP to SH 1,805 2,827 -120 429 181 1,901 670 17.94%
-
Tax Rate 49.18% 0.24% - 29.32% 97.07% 24.07% -58.49% -
Total Cost 47,820 28,080 30,747 55,417 63,997 68,703 55,787 -2.53%
-
Net Worth 106,993 116,405 72,000 175,889 153,850 143,859 140,871 -4.47%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 7,239 8,563 6,012 -
Div Payout % - - - - 4,000.00% 450.45% 897.44% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 106,993 116,405 72,000 175,889 153,850 143,859 140,871 -4.47%
NOSH 177,821 166,294 119,999 214,499 180,999 171,261 171,794 0.57%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.64% 9.22% -0.27% 1.15% 0.01% 2.89% 1.34% -
ROE 1.69% 2.43% -0.17% 0.24% 0.12% 1.32% 0.48% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.68 18.60 25.55 26.14 35.36 41.31 32.91 -1.70%
EPS 1.10 1.70 -0.10 0.20 0.10 1.11 0.39 18.84%
DPS 0.00 0.00 0.00 0.00 4.00 5.00 3.50 -
NAPS 0.64 0.70 0.60 0.82 0.85 0.84 0.82 -4.04%
Adjusted Per Share Value based on latest NOSH - 214,499
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.29 3.92 3.89 7.11 8.12 8.97 7.17 -2.15%
EPS 0.23 0.36 -0.02 0.05 0.02 0.24 0.08 19.22%
DPS 0.00 0.00 0.00 0.00 0.92 1.09 0.76 -
NAPS 0.1357 0.1476 0.0913 0.2231 0.1951 0.1824 0.1786 -4.47%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.655 0.675 0.58 0.565 0.62 0.60 0.75 -
P/RPS 2.21 3.63 2.27 2.16 1.75 1.45 0.00 -
P/EPS 60.67 39.71 -580.00 282.50 620.00 54.05 0.00 -
EY 1.65 2.52 -0.17 0.35 0.16 1.85 0.00 -
DY 0.00 0.00 0.00 0.00 6.45 8.33 4.67 -
P/NAPS 1.02 0.96 0.97 0.69 0.73 0.71 0.91 1.91%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 29/02/16 09/02/15 21/02/14 22/02/13 24/02/12 25/02/11 -
Price 0.645 0.675 0.58 0.56 0.645 0.63 0.72 -
P/RPS 2.17 3.63 2.27 2.14 1.82 1.53 0.00 -
P/EPS 59.74 39.71 -580.00 280.00 645.00 56.76 0.00 -
EY 1.67 2.52 -0.17 0.36 0.16 1.76 0.00 -
DY 0.00 0.00 0.00 0.00 6.20 7.94 4.86 -
P/NAPS 1.01 0.96 0.97 0.68 0.76 0.75 0.88 2.32%

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