[AXTERIA] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -24.35%
YoY- 37.21%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
Revenue 223,552 323,587 277,113 259,843 314,013 332,581 312,949 -4.85%
PBT 501 17,027 13,003 12,435 11,770 21,885 24,691 -43.84%
Tax -170 -4,259 -2,260 -2,639 -2,267 -4,376 -5,548 -40.31%
NP 331 12,768 10,743 9,796 9,503 17,509 19,143 -45.16%
-
NP to SH 1,197 11,763 10,082 8,965 9,162 16,512 17,798 -32.94%
-
Tax Rate 33.93% 25.01% 17.38% 21.22% 19.26% 20.00% 22.47% -
Total Cost 223,221 310,819 266,370 250,047 304,510 315,072 293,806 -3.98%
-
Net Worth 159,899 145,727 142,137 140,571 143,641 153,613 150,634 0.88%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
Div 7,239 8,563 6,012 5,138 7,725 17,050 18,607 -13.04%
Div Payout % 604.85% 72.80% 59.64% 57.31% 84.32% 103.26% 104.55% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 159,899 145,727 142,137 140,571 143,641 153,613 150,634 0.88%
NOSH 194,999 171,444 171,249 171,428 175,172 176,567 173,142 1.77%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.15% 3.95% 3.88% 3.77% 3.03% 5.26% 6.12% -
ROE 0.75% 8.07% 7.09% 6.38% 6.38% 10.75% 11.82% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
RPS 114.64 188.74 161.82 151.58 179.26 188.36 180.75 -6.51%
EPS 0.61 6.86 5.89 5.23 5.23 9.35 10.28 -34.17%
DPS 3.71 4.99 3.50 3.00 4.41 9.75 10.75 -14.57%
NAPS 0.82 0.85 0.83 0.82 0.82 0.87 0.87 -0.87%
Adjusted Per Share Value based on latest NOSH - 171,428
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.35 41.04 35.14 32.95 39.82 42.18 39.69 -4.86%
EPS 0.15 1.49 1.28 1.14 1.16 2.09 2.26 -33.07%
DPS 0.92 1.09 0.76 0.65 0.98 2.16 2.36 -13.01%
NAPS 0.2028 0.1848 0.1803 0.1783 0.1822 0.1948 0.191 0.89%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 31/12/08 31/12/07 29/12/06 -
Price 0.56 0.61 0.59 0.79 0.74 1.02 0.96 -
P/RPS 0.49 0.32 0.36 0.52 0.41 0.54 0.53 -1.15%
P/EPS 91.23 8.89 10.02 15.11 14.15 10.91 9.34 40.13%
EY 1.10 11.25 9.98 6.62 7.07 9.17 10.71 -28.60%
DY 6.63 8.19 5.93 3.80 5.96 9.56 11.19 -7.45%
P/NAPS 0.68 0.72 0.71 0.96 0.90 1.17 1.10 -6.87%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 CAGR
Date 15/11/13 09/11/12 16/11/11 18/11/10 17/02/09 19/02/08 07/02/07 -
Price 0.57 0.63 0.64 0.79 0.70 0.98 1.14 -
P/RPS 0.50 0.33 0.40 0.52 0.39 0.52 0.63 -3.36%
P/EPS 92.86 9.18 10.87 15.11 13.38 10.48 11.09 36.97%
EY 1.08 10.89 9.20 6.62 7.47 9.54 9.02 -26.96%
DY 6.51 7.93 5.47 3.80 6.30 9.95 9.43 -5.33%
P/NAPS 0.70 0.74 0.77 0.96 0.85 1.13 1.31 -8.86%

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