[AXTERIA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -1.15%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Revenue 290,037 314,872 257,256 232,377 343,138 324,920 304,261 -0.70%
PBT 9,259 19,696 10,273 14,966 19,198 21,229 23,848 -13.06%
Tax -2,538 -4,609 -1,772 -3,321 -3,818 -3,861 -6,025 -12.01%
NP 6,721 15,087 8,501 11,645 15,380 17,368 17,823 -13.44%
-
NP to SH 6,977 14,193 7,880 10,359 14,165 16,681 16,906 -12.27%
-
Tax Rate 27.41% 23.40% 17.25% 22.19% 19.89% 18.19% 25.26% -
Total Cost 283,316 299,785 248,755 220,732 327,758 307,552 286,438 -0.16%
-
Net Worth 147,600 139,005 136,137 137,018 144,827 151,719 145,290 0.23%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Div 7,239 8,563 6,012 9,413 14,346 19,086 17,414 -12.18%
Div Payout % 103.77% 60.33% 76.30% 90.88% 101.28% 114.42% 103.01% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 147,600 139,005 136,137 137,018 144,827 151,719 145,290 0.23%
NOSH 180,000 171,611 172,325 171,272 174,490 176,417 168,941 0.94%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.32% 4.79% 3.30% 5.01% 4.48% 5.35% 5.86% -
ROE 4.73% 10.21% 5.79% 7.56% 9.78% 10.99% 11.64% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
RPS 161.13 183.48 149.28 135.68 196.65 184.18 180.10 -1.63%
EPS 3.88 8.27 4.57 6.05 8.12 9.46 10.01 -13.08%
DPS 4.02 5.00 3.49 5.50 8.25 10.82 10.31 -13.01%
NAPS 0.82 0.81 0.79 0.80 0.83 0.86 0.86 -0.70%
Adjusted Per Share Value based on latest NOSH - 171,272
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.78 39.93 32.62 29.47 43.51 41.20 38.58 -0.70%
EPS 0.88 1.80 1.00 1.31 1.80 2.12 2.14 -12.32%
DPS 0.92 1.09 0.76 1.19 1.82 2.42 2.21 -12.16%
NAPS 0.1872 0.1763 0.1726 0.1738 0.1837 0.1924 0.1842 0.23%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 30/06/08 29/06/07 30/06/06 -
Price 0.58 0.61 0.69 0.80 0.84 1.02 0.80 -
P/RPS 0.36 0.33 0.46 0.59 0.43 0.55 0.44 -2.92%
P/EPS 14.96 7.38 15.09 13.23 10.35 10.79 7.99 9.72%
EY 6.68 13.56 6.63 7.56 9.66 9.27 12.51 -8.86%
DY 6.93 8.20 5.06 6.88 9.82 10.61 12.89 -8.77%
P/NAPS 0.71 0.75 0.87 1.00 1.01 1.19 0.93 -3.91%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Date 26/04/13 25/04/12 27/04/11 19/05/10 04/08/08 30/07/07 27/07/06 -
Price 0.59 0.61 0.69 0.79 0.88 1.13 0.79 -
P/RPS 0.37 0.33 0.46 0.58 0.45 0.61 0.44 -2.53%
P/EPS 15.22 7.38 15.09 13.06 10.84 11.95 7.89 10.21%
EY 6.57 13.56 6.63 7.66 9.22 8.37 12.67 -9.26%
DY 6.82 8.20 5.06 6.96 9.38 9.57 13.05 -9.15%
P/NAPS 0.72 0.75 0.87 0.99 1.06 1.31 0.92 -3.56%

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