[AXTERIA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -28.14%
YoY- -9.54%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 301,288 312,640 232,377 181,911 246,358 220,932 279,939 5.01%
PBT 18,210 26,004 14,965 16,400 23,270 18,464 11,624 34.85%
Tax -4,410 -6,404 -3,321 -3,827 -5,774 -4,504 -2,353 51.95%
NP 13,800 19,600 11,644 12,573 17,496 13,960 9,271 30.33%
-
NP to SH 12,940 18,196 10,357 11,299 15,724 12,228 8,547 31.81%
-
Tax Rate 24.22% 24.63% 22.19% 23.34% 24.81% 24.39% 20.24% -
Total Cost 287,488 293,040 220,733 169,338 228,862 206,972 270,668 4.09%
-
Net Worth 140,726 136,469 136,952 136,957 138,439 133,210 140,143 0.27%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 9,415 4,279 8,545 - 7,785 -
Div Payout % - - 90.91% 37.88% 54.35% - 91.09% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 140,726 136,469 136,952 136,957 138,439 133,210 140,143 0.27%
NOSH 171,618 168,481 171,190 171,196 170,913 170,782 173,016 -0.53%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.58% 6.27% 5.01% 6.91% 7.10% 6.32% 3.31% -
ROE 9.20% 13.33% 7.56% 8.25% 11.36% 9.18% 6.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 175.56 185.56 135.74 106.26 144.14 129.36 161.80 5.58%
EPS 7.54 10.80 6.05 6.60 9.20 7.16 4.94 32.53%
DPS 0.00 0.00 5.50 2.50 5.00 0.00 4.50 -
NAPS 0.82 0.81 0.80 0.80 0.81 0.78 0.81 0.82%
Adjusted Per Share Value based on latest NOSH - 171,044
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.03 43.61 32.42 25.38 34.37 30.82 39.05 5.02%
EPS 1.81 2.54 1.44 1.58 2.19 1.71 1.19 32.22%
DPS 0.00 0.00 1.31 0.60 1.19 0.00 1.09 -
NAPS 0.1963 0.1904 0.191 0.191 0.1931 0.1858 0.1955 0.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.79 0.79 0.80 0.80 0.79 0.74 0.69 -
P/RPS 0.00 0.00 0.00 0.75 0.55 0.57 0.43 -
P/EPS 0.00 0.00 0.00 12.12 8.59 10.34 13.97 -
EY 0.00 0.00 0.00 8.25 11.65 9.68 7.16 -
DY 0.00 0.00 0.00 3.13 6.33 0.00 6.52 -
P/NAPS 0.00 0.00 0.98 1.00 0.98 0.95 0.85 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 30/07/10 19/05/10 05/02/10 18/11/09 31/07/09 20/05/09 -
Price 0.79 0.79 0.79 0.77 0.77 0.75 0.75 -
P/RPS 0.00 0.00 0.00 0.72 0.53 0.58 0.46 -
P/EPS 0.00 0.00 0.00 11.67 8.37 10.47 15.18 -
EY 0.00 0.00 0.00 8.57 11.95 9.55 6.59 -
DY 0.00 0.00 0.00 3.25 6.49 0.00 6.00 -
P/NAPS 0.00 0.00 0.96 0.96 0.95 0.96 0.93 -

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