[AXTERIA] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -22.45%
YoY- -48.43%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
Revenue 184,393 248,124 338,775 252,185 255,304 216,578 336,211 -9.91%
PBT 762 5,768 20,411 7,760 16,851 9,666 17,830 -42.20%
Tax 485 -1,988 -4,942 -1,041 -3,796 -2,176 -3,706 -
NP 1,247 3,780 15,469 6,719 13,055 7,490 14,124 -34.43%
-
NP to SH 1,577 4,478 14,568 6,111 11,851 6,534 13,219 -30.90%
-
Tax Rate -63.65% 34.47% 24.21% 13.41% 22.53% 22.51% 20.79% -
Total Cost 183,146 244,344 323,306 245,466 242,249 209,088 322,087 -9.35%
-
Net Worth 119,659 134,479 145,480 137,283 136,469 138,535 150,940 -3.95%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
Div - 7,239 8,563 6,012 9,413 11,972 14,346 -
Div Payout % - 161.68% 58.78% 98.39% 79.44% 183.24% 108.53% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
Net Worth 119,659 134,479 145,480 137,283 136,469 138,535 150,940 -3.95%
NOSH 192,999 163,999 175,277 171,604 168,481 171,032 173,494 1.86%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
NP Margin 0.68% 1.52% 4.57% 2.66% 5.11% 3.46% 4.20% -
ROE 1.32% 3.33% 10.01% 4.45% 8.68% 4.72% 8.76% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
RPS 95.54 151.30 193.28 146.96 151.53 126.63 193.79 -11.57%
EPS 0.82 2.73 8.31 3.56 7.03 3.82 7.62 -32.13%
DPS 0.00 4.41 4.89 3.50 5.50 7.00 8.25 -
NAPS 0.62 0.82 0.83 0.80 0.81 0.81 0.87 -5.72%
Adjusted Per Share Value based on latest NOSH - 171,604
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
RPS 23.38 31.47 42.96 31.98 32.38 27.47 42.64 -9.92%
EPS 0.20 0.57 1.85 0.77 1.50 0.83 1.68 -30.93%
DPS 0.00 0.92 1.09 0.76 1.19 1.52 1.82 -
NAPS 0.1517 0.1705 0.1845 0.1741 0.1731 0.1757 0.1914 -3.96%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/09/09 30/09/08 -
Price 0.72 0.575 0.64 0.67 0.79 0.79 0.88 -
P/RPS 0.75 0.38 0.33 0.46 0.52 0.62 0.45 9.28%
P/EPS 88.12 21.06 7.70 18.81 11.23 20.68 11.55 42.38%
EY 1.13 4.75 12.99 5.32 8.90 4.84 8.66 -29.82%
DY 0.00 7.68 7.63 5.22 6.96 8.86 9.38 -
P/NAPS 1.16 0.70 0.77 0.84 0.98 0.98 1.01 2.43%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 CAGR
Date 28/08/14 16/08/13 15/08/12 18/08/11 30/07/10 18/11/09 18/11/08 -
Price 0.69 0.595 0.62 0.60 0.79 0.77 0.75 -
P/RPS 0.72 0.39 0.32 0.41 0.52 0.61 0.39 11.25%
P/EPS 84.45 21.79 7.46 16.85 11.23 20.16 9.84 45.32%
EY 1.18 4.59 13.41 5.94 8.90 4.96 10.16 -31.22%
DY 0.00 7.42 7.88 5.83 6.96 9.09 11.00 -
P/NAPS 1.11 0.73 0.75 0.75 0.98 0.95 0.86 4.53%

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