[AXTERIA] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -34.61%
YoY- -50.84%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Revenue 97,479 151,921 193,374 290,037 314,872 257,256 246,369 -12.82%
PBT 10,315 -46 1,061 9,259 19,696 10,273 11,073 -1.04%
Tax 1,559 -5,602 1,054 -2,538 -4,609 -1,772 -2,348 -
NP 11,874 -5,648 2,115 6,721 15,087 8,501 8,725 4.66%
-
NP to SH 11,144 -4,544 2,040 6,977 14,193 7,880 7,835 5.35%
-
Tax Rate -15.11% - -99.34% 27.41% 23.40% 17.25% 21.20% -
Total Cost 85,605 157,569 191,259 283,316 299,785 248,755 237,644 -14.02%
-
Net Worth 109,664 98,400 0 147,600 139,005 136,137 133,210 -2.83%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Div - - - 7,239 8,563 6,012 7,696 -
Div Payout % - - - 103.77% 60.33% 76.30% 98.24% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Net Worth 109,664 98,400 0 147,600 139,005 136,137 133,210 -2.83%
NOSH 168,714 163,999 171,492 180,000 171,611 172,325 170,782 -0.18%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
NP Margin 12.18% -3.72% 1.09% 2.32% 4.79% 3.30% 3.54% -
ROE 10.16% -4.62% 0.00% 4.73% 10.21% 5.79% 5.88% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
RPS 57.78 92.63 112.76 161.13 183.48 149.28 144.26 -12.66%
EPS 6.61 -2.77 1.19 3.88 8.27 4.57 4.59 5.54%
DPS 0.00 0.00 0.00 4.02 5.00 3.49 4.51 -
NAPS 0.65 0.60 0.00 0.82 0.81 0.79 0.78 -2.66%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
RPS 16.52 25.75 32.78 49.16 53.37 43.60 41.76 -12.82%
EPS 1.89 -0.77 0.35 1.18 2.41 1.34 1.33 5.33%
DPS 0.00 0.00 0.00 1.23 1.45 1.02 1.30 -
NAPS 0.1859 0.1668 0.00 0.2502 0.2356 0.2307 0.2258 -2.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/06/09 -
Price 0.705 0.61 0.66 0.58 0.61 0.69 0.74 -
P/RPS 1.22 0.66 0.59 0.36 0.33 0.46 0.51 13.77%
P/EPS 10.67 -22.02 55.48 14.96 7.38 15.09 16.13 -5.93%
EY 9.37 -4.54 1.80 6.68 13.56 6.63 6.20 6.30%
DY 0.00 0.00 0.00 6.93 8.20 5.06 6.09 -
P/NAPS 1.08 1.02 0.00 0.71 0.75 0.87 0.95 1.91%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Date 27/05/16 24/04/15 18/04/14 26/04/13 25/04/12 27/04/11 31/07/09 -
Price 0.80 0.71 0.865 0.59 0.61 0.69 0.75 -
P/RPS 1.38 0.77 0.77 0.37 0.33 0.46 0.52 15.54%
P/EPS 12.11 -25.63 72.72 15.22 7.38 15.09 16.35 -4.34%
EY 8.26 -3.90 1.38 6.57 13.56 6.63 6.12 4.53%
DY 0.00 0.00 0.00 6.82 8.20 5.06 6.01 -
P/NAPS 1.23 1.18 0.00 0.72 0.75 0.87 0.96 3.73%

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