[AXTERIA] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[AXTERIA] AXTERIA GROUP BERHAD

Announcement Date

30-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 14.4%

YoY- 51.26%

Quarter Report

AXTERIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	248,124	338,775	252,185	255,304	216,578	336,211	328,628	-4.76%
YoY %	-26.76%	34.34%	-1.22%	17.88%	-35.58%	2.31%	-	-
Horiz. %	75.50%	103.09%	76.74%	77.69%	65.90%	102.31%	100.00%	-
PBT	5,768	20,411	7,760	16,851	9,666	17,830	21,077	-20.16%
YoY %	-71.74%	163.03%	-53.95%	74.33%	-45.79%	-15.41%	-	-
Horiz. %	27.37%	96.84%	36.82%	79.95%	45.86%	84.59%	100.00%	-
Tax	-1,988	-4,942	-1,041	-3,796	-2,176	-3,706	-4,124	-11.91%
YoY %	59.77%	-374.74%	72.58%	-74.45%	41.28%	10.14%	-	-
Horiz. %	48.21%	119.84%	25.24%	92.05%	52.76%	89.86%	100.00%	-
NP	3,780	15,469	6,719	13,055	7,490	14,124	16,953	-22.95%
YoY %	-75.56%	130.23%	-48.53%	74.30%	-46.97%	-16.69%	-	-
Horiz. %	22.30%	91.25%	39.63%	77.01%	44.18%	83.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,478	14,568	6,111	11,851	6,534	13,219	15,993	-19.84%
YoY %	-69.26%	138.39%	-48.43%	81.37%	-50.57%	-17.35%	-	-
Horiz. %	28.00%	91.09%	38.21%	74.10%	40.86%	82.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.47%	24.21%	13.41%	22.53%	22.51%	20.79%	19.57%	-
YoY %	42.38%	80.54%	-40.48%	0.09%	8.27%	6.23%	-	-
Horiz. %	176.14%	123.71%	68.52%	115.13%	115.02%	106.23%	100.00%	-
Total Cost	244,344	323,306	245,466	242,249	209,088	322,087	311,675	-4.14%
YoY %	-24.42%	31.71%	1.33%	15.86%	-35.08%	3.34%	-	-
Horiz. %	78.40%	103.73%	78.76%	77.72%	67.09%	103.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,479	145,480	137,283	136,469	138,535	150,940	150,251	-1.90%
YoY %	-7.56%	5.97%	0.60%	-1.49%	-8.22%	0.46%	-	-
Horiz. %	89.50%	96.82%	91.37%	90.83%	92.20%	100.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	7,239	8,563	6,012	9,413	11,972	14,346	19,086	-15.50%
YoY %	-15.46%	42.43%	-36.13%	-21.37%	-16.55%	-24.83%	-	-
Horiz. %	37.93%	44.87%	31.50%	49.32%	62.73%	75.17%	100.00%	-
Div Payout %	161.68%	58.78%	98.39%	79.44%	183.24%	108.53%	119.34%	-
YoY %	175.06%	-40.26%	23.85%	-56.65%	68.84%	-9.06%	-	-
Horiz. %	135.48%	49.25%	82.45%	66.57%	153.54%	90.94%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	134,479	145,480	137,283	136,469	138,535	150,940	150,251	-1.90%
YoY %	-7.56%	5.97%	0.60%	-1.49%	-8.22%	0.46%	-	-
Horiz. %	89.50%	96.82%	91.37%	90.83%	92.20%	100.46%	100.00%	-
NOSH	163,999	175,277	171,604	168,481	171,032	173,494	176,766	-1.29%
YoY %	-6.43%	2.14%	1.85%	-1.49%	-1.42%	-1.85%	-	-
Horiz. %	92.78%	99.16%	97.08%	95.31%	96.76%	98.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	1.52%	4.57%	2.66%	5.11%	3.46%	4.20%	5.16%	-
YoY %	-66.74%	71.80%	-47.95%	47.69%	-17.62%	-18.60%	-	-
Horiz. %	29.46%	88.57%	51.55%	99.03%	67.05%	81.40%	100.00%	-
ROE	3.33%	10.01%	4.45%	8.68%	4.72%	8.76%	10.64%	-
YoY %	-66.73%	124.94%	-48.73%	83.90%	-46.12%	-17.67%	-	-
Horiz. %	31.30%	94.08%	41.82%	81.58%	44.36%	82.33%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	151.30	193.28	146.96	151.53	126.63	193.79	185.91	-3.51%
YoY %	-21.72%	31.52%	-3.02%	19.66%	-34.66%	4.24%	-	-
Horiz. %	81.38%	103.96%	79.05%	81.51%	68.11%	104.24%	100.00%	-
EPS	2.73	8.31	3.56	7.03	3.82	7.62	9.05	-18.80%
YoY %	-67.15%	133.43%	-49.36%	84.03%	-49.87%	-15.80%	-	-
Horiz. %	30.17%	91.82%	39.34%	77.68%	42.21%	84.20%	100.00%	-
DPS	4.41	4.89	3.50	5.50	7.00	8.25	10.80	-14.41%
YoY %	-9.82%	39.71%	-36.36%	-21.43%	-15.15%	-23.61%	-	-
Horiz. %	40.83%	45.28%	32.41%	50.93%	64.81%	76.39%	100.00%	-
NAPS	0.82	0.83	0.80	0.81	0.81	0.87	0.85	-0.62%
YoY %	-1.20%	3.75%	-1.23%	0.00%	-6.90%	2.35%	-	-
Horiz. %	96.47%	97.65%	94.12%	95.29%	95.29%	102.35%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 168,481
RPS	42.05	57.42	42.74	43.27	36.71	56.98	55.70	-4.76%
YoY %	-26.77%	34.35%	-1.22%	17.87%	-35.57%	2.30%	-	-
Horiz. %	75.49%	103.09%	76.73%	77.68%	65.91%	102.30%	100.00%	-
EPS	0.76	2.47	1.04	2.01	1.11	2.24	2.71	-19.82%
YoY %	-69.23%	137.50%	-48.26%	81.08%	-50.45%	-17.34%	-	-
Horiz. %	28.04%	91.14%	38.38%	74.17%	40.96%	82.66%	100.00%	-
DPS	1.23	1.45	1.02	1.60	2.03	2.43	3.24	-15.49%
YoY %	-15.17%	42.16%	-36.25%	-21.18%	-16.46%	-25.00%	-	-
Horiz. %	37.96%	44.75%	31.48%	49.38%	62.65%	75.00%	100.00%	-
NAPS	0.2279	0.2466	0.2327	0.2313	0.2348	0.2558	0.2547	-1.91%
YoY %	-7.58%	5.97%	0.61%	-1.49%	-8.21%	0.43%	-	-
Horiz. %	89.48%	96.82%	91.36%	90.81%	92.19%	100.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/09/09	30/09/08	28/09/07	-
Price	0.575	0.64	0.67	0.79	0.79	0.88	1.12	-
P/RPS	0.38	0.33	0.46	0.52	0.62	0.45	0.60	-7.63%
YoY %	15.15%	-28.26%	-11.54%	-16.13%	37.78%	-25.00%	-	-
Horiz. %	63.33%	55.00%	76.67%	86.67%	103.33%	75.00%	100.00%	-
P/EPS	21.06	7.70	18.81	11.23	20.68	11.55	12.38	9.67%
YoY %	173.51%	-59.06%	67.50%	-45.70%	79.05%	-6.70%	-	-
Horiz. %	170.11%	62.20%	151.94%	90.71%	167.04%	93.30%	100.00%	-
EY	4.75	12.99	5.32	8.90	4.84	8.66	8.08	-8.82%
YoY %	-63.43%	144.17%	-40.22%	83.88%	-44.11%	7.18%	-	-
Horiz. %	58.79%	160.77%	65.84%	110.15%	59.90%	107.18%	100.00%	-
DY	7.68	7.63	5.22	6.96	8.86	9.38	9.64	-3.87%
YoY %	0.66%	46.17%	-25.00%	-21.44%	-5.54%	-2.70%	-	-
Horiz. %	79.67%	79.15%	54.15%	72.20%	91.91%	97.30%	100.00%	-
P/NAPS	0.70	0.77	0.84	0.98	0.98	1.01	1.32	-10.43%
YoY %	-9.09%	-8.33%	-14.29%	0.00%	-2.97%	-23.48%	-	-
Horiz. %	53.03%	58.33%	63.64%	74.24%	74.24%	76.52%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	16/08/13	15/08/12	18/08/11	30/07/10	18/11/09	18/11/08	20/11/07	-
Price	0.595	0.62	0.60	0.79	0.77	0.75	1.01	-
P/RPS	0.39	0.32	0.41	0.52	0.61	0.39	0.54	-5.49%
YoY %	21.88%	-21.95%	-21.15%	-14.75%	56.41%	-27.78%	-	-
Horiz. %	72.22%	59.26%	75.93%	96.30%	112.96%	72.22%	100.00%	-
P/EPS	21.79	7.46	16.85	11.23	20.16	9.84	11.16	12.33%
YoY %	192.09%	-55.73%	50.04%	-44.30%	104.88%	-11.83%	-	-
Horiz. %	195.25%	66.85%	150.99%	100.63%	180.65%	88.17%	100.00%	-
EY	4.59	13.41	5.94	8.90	4.96	10.16	8.96	-10.97%
YoY %	-65.77%	125.76%	-33.26%	79.44%	-51.18%	13.39%	-	-
Horiz. %	51.23%	149.67%	66.29%	99.33%	55.36%	113.39%	100.00%	-
DY	7.42	7.88	5.83	6.96	9.09	11.00	10.69	-6.14%
YoY %	-5.84%	35.16%	-16.24%	-23.43%	-17.36%	2.90%	-	-
Horiz. %	69.41%	73.71%	54.54%	65.11%	85.03%	102.90%	100.00%	-
P/NAPS	0.73	0.75	0.75	0.98	0.95	0.86	1.19	-8.14%
YoY %	-2.67%	0.00%	-23.47%	3.16%	10.47%	-27.73%	-	-
Horiz. %	61.34%	63.03%	63.03%	82.35%	79.83%	72.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos