[AXTERIA] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -16.6%
YoY- -50.57%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 338,775 252,185 255,304 216,578 336,211 328,628 316,677 1.17%
PBT 20,411 7,760 16,851 9,666 17,830 21,077 25,570 -3.84%
Tax -4,942 -1,041 -3,796 -2,176 -3,706 -4,124 -6,246 -3.98%
NP 15,469 6,719 13,055 7,490 14,124 16,953 19,324 -3.79%
-
NP to SH 14,568 6,111 11,851 6,534 13,219 15,993 18,102 -3.70%
-
Tax Rate 24.21% 13.41% 22.53% 22.51% 20.79% 19.57% 24.43% -
Total Cost 323,306 245,466 242,249 209,088 322,087 311,675 297,353 1.46%
-
Net Worth 145,480 137,283 136,469 138,535 150,940 150,251 146,959 -0.17%
Dividend
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,563 6,012 9,413 11,972 14,346 19,086 17,414 -11.60%
Div Payout % 58.78% 98.39% 79.44% 183.24% 108.53% 119.34% 96.20% -
Equity
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 145,480 137,283 136,469 138,535 150,940 150,251 146,959 -0.17%
NOSH 175,277 171,604 168,481 171,032 173,494 176,766 170,882 0.44%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.57% 2.66% 5.11% 3.46% 4.20% 5.16% 6.10% -
ROE 10.01% 4.45% 8.68% 4.72% 8.76% 10.64% 12.32% -
Per Share
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 193.28 146.96 151.53 126.63 193.79 185.91 185.32 0.73%
EPS 8.31 3.56 7.03 3.82 7.62 9.05 10.59 -4.12%
DPS 4.89 3.50 5.50 7.00 8.25 10.80 10.19 -11.98%
NAPS 0.83 0.80 0.81 0.81 0.87 0.85 0.86 -0.61%
Adjusted Per Share Value based on latest NOSH - 171,032
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.96 31.98 32.38 27.47 42.64 41.67 40.16 1.17%
EPS 1.85 0.77 1.50 0.83 1.68 2.03 2.30 -3.71%
DPS 1.09 0.76 1.19 1.52 1.82 2.42 2.21 -11.56%
NAPS 0.1845 0.1741 0.1731 0.1757 0.1914 0.1905 0.1864 -0.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.64 0.67 0.79 0.79 0.88 1.12 0.88 -
P/RPS 0.33 0.46 0.52 0.62 0.45 0.60 0.47 -5.96%
P/EPS 7.70 18.81 11.23 20.68 11.55 12.38 8.31 -1.31%
EY 12.99 5.32 8.90 4.84 8.66 8.08 12.04 1.32%
DY 7.63 5.22 6.96 8.86 9.38 9.64 11.58 -6.99%
P/NAPS 0.77 0.84 0.98 0.98 1.01 1.32 1.02 -4.76%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 15/08/12 18/08/11 30/07/10 18/11/09 18/11/08 20/11/07 22/11/06 -
Price 0.62 0.60 0.79 0.77 0.75 1.01 1.06 -
P/RPS 0.32 0.41 0.52 0.61 0.39 0.54 0.57 -9.54%
P/EPS 7.46 16.85 11.23 20.16 9.84 11.16 10.01 -4.98%
EY 13.41 5.94 8.90 4.96 10.16 8.96 9.99 5.25%
DY 7.88 5.83 6.96 9.09 11.00 10.69 9.61 -3.39%
P/NAPS 0.75 0.75 0.98 0.95 0.86 1.19 1.23 -8.23%

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