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

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
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 248,124 338,775 252,185 255,304 216,578 336,211 328,628 -4.76%
PBT 5,768 20,411 7,760 16,851 9,666 17,830 21,077 -20.16%
Tax -1,988 -4,942 -1,041 -3,796 -2,176 -3,706 -4,124 -11.91%
NP 3,780 15,469 6,719 13,055 7,490 14,124 16,953 -22.95%
-
NP to SH 4,478 14,568 6,111 11,851 6,534 13,219 15,993 -19.84%
-
Tax Rate 34.47% 24.21% 13.41% 22.53% 22.51% 20.79% 19.57% -
Total Cost 244,344 323,306 245,466 242,249 209,088 322,087 311,675 -4.14%
-
Net Worth 134,479 145,480 137,283 136,469 138,535 150,940 150,251 -1.90%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
Div 7,239 8,563 6,012 9,413 11,972 14,346 19,086 -15.50%
Div Payout % 161.68% 58.78% 98.39% 79.44% 183.24% 108.53% 119.34% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 134,479 145,480 137,283 136,469 138,535 150,940 150,251 -1.90%
NOSH 163,999 175,277 171,604 168,481 171,032 173,494 176,766 -1.29%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.52% 4.57% 2.66% 5.11% 3.46% 4.20% 5.16% -
ROE 3.33% 10.01% 4.45% 8.68% 4.72% 8.76% 10.64% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 151.30 193.28 146.96 151.53 126.63 193.79 185.91 -3.51%
EPS 2.73 8.31 3.56 7.03 3.82 7.62 9.05 -18.80%
DPS 4.41 4.89 3.50 5.50 7.00 8.25 10.80 -14.41%
NAPS 0.82 0.83 0.80 0.81 0.81 0.87 0.85 -0.62%
Adjusted Per Share Value based on latest NOSH - 168,481
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 31.47 42.96 31.98 32.38 27.47 42.64 41.67 -4.76%
EPS 0.57 1.85 0.77 1.50 0.83 1.68 2.03 -19.80%
DPS 0.92 1.09 0.76 1.19 1.52 1.82 2.42 -15.47%
NAPS 0.1705 0.1845 0.1741 0.1731 0.1757 0.1914 0.1905 -1.90%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
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%
P/EPS 21.06 7.70 18.81 11.23 20.68 11.55 12.38 9.67%
EY 4.75 12.99 5.32 8.90 4.84 8.66 8.08 -8.82%
DY 7.68 7.63 5.22 6.96 8.86 9.38 9.64 -3.87%
P/NAPS 0.70 0.77 0.84 0.98 0.98 1.01 1.32 -10.43%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
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%
P/EPS 21.79 7.46 16.85 11.23 20.16 9.84 11.16 12.33%
EY 4.59 13.41 5.94 8.90 4.96 10.16 8.96 -10.97%
DY 7.42 7.88 5.83 6.96 9.09 11.00 10.69 -6.14%
P/NAPS 0.73 0.75 0.75 0.98 0.95 0.86 1.19 -8.14%

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