[AXTERIA] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -31.66%
YoY- -92.33%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 114,209 108,405 163,078 201,209 315,843 291,317 257,654 -12.66%
PBT 3,064 10,615 2,070 -71 14,540 15,218 8,147 -15.02%
Tax -2,557 1,550 -5,792 1,042 -3,810 -3,187 -1,420 10.28%
NP 507 12,165 -3,722 971 10,730 12,031 6,727 -34.98%
-
NP to SH 507 11,013 -2,082 818 10,670 11,313 6,197 -34.08%
-
Tax Rate 83.45% -14.60% 279.81% - 26.20% 20.94% 17.43% -
Total Cost 113,702 96,240 166,800 200,238 305,113 279,286 250,927 -12.34%
-
Net Worth 106,993 116,405 72,000 175,889 153,850 143,859 140,871 -4.47%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 7,239 8,563 11,151 -
Div Payout % - - - - 67.85% 75.69% 179.94% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 106,993 116,405 72,000 175,889 153,850 143,859 140,871 -4.47%
NOSH 167,177 166,294 119,999 214,499 180,999 171,261 171,794 -0.45%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.44% 11.22% -2.28% 0.48% 3.40% 4.13% 2.61% -
ROE 0.47% 9.46% -2.89% 0.47% 6.94% 7.86% 4.40% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.32 65.19 135.90 93.80 174.50 170.10 149.98 -12.27%
EPS 0.30 6.62 -1.74 0.38 5.90 6.61 3.61 -33.91%
DPS 0.00 0.00 0.00 0.00 4.00 5.00 6.50 -
NAPS 0.64 0.70 0.60 0.82 0.85 0.84 0.82 -4.04%
Adjusted Per Share Value based on latest NOSH - 214,499
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.48 13.75 20.68 25.52 40.05 36.94 32.67 -12.67%
EPS 0.06 1.40 -0.26 0.10 1.35 1.43 0.79 -34.89%
DPS 0.00 0.00 0.00 0.00 0.92 1.09 1.41 -
NAPS 0.1357 0.1476 0.0913 0.2231 0.1951 0.1824 0.1786 -4.47%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.655 0.675 0.58 0.565 0.62 0.60 0.75 -
P/RPS 0.96 1.04 0.43 0.60 0.36 0.35 0.50 11.47%
P/EPS 215.98 10.19 -33.43 148.16 10.52 9.08 20.79 47.66%
EY 0.46 9.81 -2.99 0.67 9.51 11.01 4.81 -32.35%
DY 0.00 0.00 0.00 0.00 6.45 8.33 8.67 -
P/NAPS 1.02 0.96 0.97 0.69 0.73 0.71 0.91 1.91%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 29/02/16 09/02/15 21/02/14 22/02/13 24/02/12 25/02/11 -
Price 0.645 0.675 0.58 0.56 0.645 0.63 0.72 -
P/RPS 0.94 1.04 0.43 0.60 0.37 0.37 0.48 11.84%
P/EPS 212.68 10.19 -33.43 146.85 10.94 9.54 19.96 48.28%
EY 0.47 9.81 -2.99 0.68 9.14 10.49 5.01 -32.56%
DY 0.00 0.00 0.00 0.00 6.20 7.94 9.03 -
P/NAPS 1.01 0.96 0.97 0.68 0.76 0.75 0.88 2.32%

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