[AXTERIA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -55.59%
YoY- -96.06%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 163,924 155,928 236,934 198,234 192,178 187,268 316,843 -35.63%
PBT 4,834 4,080 1,757 350 2,522 -448 14,540 -52.10%
Tax -3,378 64 -787 81 -1,620 16 -3,810 -7.72%
NP 1,456 4,144 970 432 902 -432 10,730 -73.69%
-
NP to SH 2,686 4,596 818 518 1,168 -288 10,043 -58.58%
-
Tax Rate 69.88% -1.57% 44.79% -23.14% 64.23% - 26.20% -
Total Cost 162,468 151,784 235,964 197,802 191,276 187,700 306,113 -34.52%
-
Net Worth 104,082 138,908 134,151 159,489 159,626 147,600 144,687 -19.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 67,149 137,194 - - - - 6,808 361.84%
Div Payout % 2,500.00% 2,985.07% - - - - 67.80% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 104,082 138,908 134,151 159,489 159,626 147,600 144,687 -19.76%
NOSH 167,874 171,492 163,600 194,499 194,666 180,000 170,220 -0.92%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.89% 2.66% 0.41% 0.22% 0.47% -0.23% 3.39% -
ROE 2.58% 3.31% 0.61% 0.33% 0.73% -0.20% 6.94% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 97.65 90.92 144.83 101.92 98.72 104.04 186.14 -35.03%
EPS 1.60 2.68 0.50 0.27 0.60 -0.16 5.90 -58.20%
DPS 40.00 80.00 0.00 0.00 0.00 0.00 4.00 366.12%
NAPS 0.62 0.81 0.82 0.82 0.82 0.82 0.85 -19.01%
Adjusted Per Share Value based on latest NOSH - 194,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.87 21.75 33.05 27.65 26.81 26.12 44.20 -35.62%
EPS 0.37 0.64 0.11 0.07 0.16 -0.04 1.40 -58.91%
DPS 9.37 19.14 0.00 0.00 0.00 0.00 0.95 361.84%
NAPS 0.1452 0.1938 0.1871 0.2225 0.2227 0.2059 0.2018 -19.75%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.72 0.66 0.565 0.56 0.575 0.58 0.62 -
P/RPS 0.74 0.73 0.39 0.55 0.58 0.56 0.33 71.57%
P/EPS 45.00 24.63 113.00 210.00 95.83 -362.50 10.51 164.38%
EY 2.22 4.06 0.88 0.48 1.04 -0.28 9.52 -62.21%
DY 55.56 121.21 0.00 0.00 0.00 0.00 6.45 321.87%
P/NAPS 1.16 0.81 0.69 0.68 0.70 0.71 0.73 36.28%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 18/04/14 21/02/14 15/11/13 16/08/13 26/04/13 22/02/13 -
Price 0.69 0.865 0.56 0.57 0.595 0.59 0.645 -
P/RPS 0.71 0.95 0.39 0.56 0.60 0.57 0.35 60.45%
P/EPS 43.12 32.28 112.00 213.75 99.17 -368.75 10.93 150.30%
EY 2.32 3.10 0.89 0.47 1.01 -0.27 9.15 -60.04%
DY 57.97 92.49 0.00 0.00 0.00 0.00 6.20 345.64%
P/NAPS 1.11 1.07 0.68 0.70 0.73 0.72 0.76 28.81%

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