[AXTERIA] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 27.16%
YoY- -23.93%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Revenue 193,374 290,037 314,872 257,256 246,369 232,377 343,138 -9.48%
PBT 1,061 9,259 19,696 10,273 11,073 14,966 19,198 -39.54%
Tax 1,054 -2,538 -4,609 -1,772 -2,348 -3,321 -3,818 -
NP 2,115 6,721 15,087 8,501 8,725 11,645 15,380 -29.16%
-
NP to SH 2,040 6,977 14,193 7,880 7,835 10,359 14,165 -28.59%
-
Tax Rate -99.34% 27.41% 23.40% 17.25% 21.20% 22.19% 19.89% -
Total Cost 191,259 283,316 299,785 248,755 237,644 220,732 327,758 -8.93%
-
Net Worth 0 147,600 139,005 136,137 133,210 137,018 144,827 -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Div - 7,239 8,563 6,012 7,696 9,413 14,346 -
Div Payout % - 103.77% 60.33% 76.30% 98.24% 90.88% 101.28% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Net Worth 0 147,600 139,005 136,137 133,210 137,018 144,827 -
NOSH 171,492 180,000 171,611 172,325 170,782 171,272 174,490 -0.30%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
NP Margin 1.09% 2.32% 4.79% 3.30% 3.54% 5.01% 4.48% -
ROE 0.00% 4.73% 10.21% 5.79% 5.88% 7.56% 9.78% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
RPS 112.76 161.13 183.48 149.28 144.26 135.68 196.65 -9.21%
EPS 1.19 3.88 8.27 4.57 4.59 6.05 8.12 -28.37%
DPS 0.00 4.02 5.00 3.49 4.51 5.50 8.25 -
NAPS 0.00 0.82 0.81 0.79 0.78 0.80 0.83 -
Adjusted Per Share Value based on latest NOSH - 172,325
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
RPS 24.52 36.78 39.93 32.62 31.24 29.47 43.51 -9.48%
EPS 0.26 0.88 1.80 1.00 0.99 1.31 1.80 -28.55%
DPS 0.00 0.92 1.09 0.76 0.98 1.19 1.82 -
NAPS 0.00 0.1872 0.1763 0.1726 0.1689 0.1738 0.1837 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 30/06/09 31/03/10 30/06/08 -
Price 0.66 0.58 0.61 0.69 0.74 0.80 0.84 -
P/RPS 0.59 0.36 0.33 0.46 0.51 0.59 0.43 5.65%
P/EPS 55.48 14.96 7.38 15.09 16.13 13.23 10.35 33.88%
EY 1.80 6.68 13.56 6.63 6.20 7.56 9.66 -25.32%
DY 0.00 6.93 8.20 5.06 6.09 6.88 9.82 -
P/NAPS 0.00 0.71 0.75 0.87 0.95 1.00 1.01 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Date 18/04/14 26/04/13 25/04/12 27/04/11 31/07/09 19/05/10 04/08/08 -
Price 0.865 0.59 0.61 0.69 0.75 0.79 0.88 -
P/RPS 0.77 0.37 0.33 0.46 0.52 0.58 0.45 9.78%
P/EPS 72.72 15.22 7.38 15.09 16.35 13.06 10.84 39.21%
EY 1.38 6.57 13.56 6.63 6.12 7.66 9.22 -28.11%
DY 0.00 6.82 8.20 5.06 6.01 6.96 9.38 -
P/NAPS 0.00 0.72 0.75 0.87 0.96 0.99 1.06 -

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