[AXTERIA] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -19.25%
YoY- 16.67%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
Revenue 108,138 174,074 223,552 323,587 277,113 259,843 314,013 -14.60%
PBT 6,457 3,003 501 17,027 13,003 12,435 11,770 -8.50%
Tax 2,774 -5,996 -170 -4,259 -2,260 -2,639 -2,267 -
NP 9,231 -2,993 331 12,768 10,743 9,796 9,503 -0.42%
-
NP to SH 8,066 -1,533 1,197 11,763 10,082 8,965 9,162 -1.86%
-
Tax Rate -42.96% 199.67% 33.93% 25.01% 17.38% 21.22% 19.26% -
Total Cost 98,907 177,067 223,221 310,819 266,370 250,047 304,510 -15.34%
-
Net Worth 114,331 99,150 159,899 145,727 142,137 140,571 143,641 -3.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
Div - - 7,239 8,563 6,012 5,138 7,725 -
Div Payout % - - 604.85% 72.80% 59.64% 57.31% 84.32% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
Net Worth 114,331 99,150 159,899 145,727 142,137 140,571 143,641 -3.32%
NOSH 168,135 165,250 194,999 171,444 171,249 171,428 175,172 -0.60%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
NP Margin 8.54% -1.72% 0.15% 3.95% 3.88% 3.77% 3.03% -
ROE 7.05% -1.55% 0.75% 8.07% 7.09% 6.38% 6.38% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
RPS 64.32 105.34 114.64 188.74 161.82 151.58 179.26 -14.08%
EPS 4.80 -0.93 0.61 6.86 5.89 5.23 5.23 -1.26%
DPS 0.00 0.00 3.71 4.99 3.50 3.00 4.41 -
NAPS 0.68 0.60 0.82 0.85 0.83 0.82 0.82 -2.73%
Adjusted Per Share Value based on latest NOSH - 171,444
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
RPS 13.71 22.08 28.35 41.04 35.14 32.95 39.82 -14.61%
EPS 1.02 -0.19 0.15 1.49 1.28 1.14 1.16 -1.88%
DPS 0.00 0.00 0.92 1.09 0.76 0.65 0.98 -
NAPS 0.145 0.1257 0.2028 0.1848 0.1803 0.1783 0.1822 -3.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 31/12/08 -
Price 0.61 0.70 0.56 0.61 0.59 0.79 0.74 -
P/RPS 0.95 0.66 0.49 0.32 0.36 0.52 0.41 13.25%
P/EPS 12.72 -75.46 91.23 8.89 10.02 15.11 14.15 -1.56%
EY 7.86 -1.33 1.10 11.25 9.98 6.62 7.07 1.58%
DY 0.00 0.00 6.63 8.19 5.93 3.80 5.96 -
P/NAPS 0.90 1.17 0.68 0.72 0.71 0.96 0.90 0.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/08 CAGR
Date 06/11/15 10/11/14 15/11/13 09/11/12 16/11/11 18/11/10 17/02/09 -
Price 0.59 0.665 0.57 0.63 0.64 0.79 0.70 -
P/RPS 0.92 0.63 0.50 0.33 0.40 0.52 0.39 13.55%
P/EPS 12.30 -71.68 92.86 9.18 10.87 15.11 13.38 -1.23%
EY 8.13 -1.40 1.08 10.89 9.20 6.62 7.47 1.26%
DY 0.00 0.00 6.51 7.93 5.47 3.80 6.30 -
P/NAPS 0.87 1.11 0.70 0.74 0.77 0.96 0.85 0.34%

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