[AXTERIA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -44.83%
YoY- -36.82%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 294,093 246,314 200,272 207,187 301,288 312,640 232,377 16.98%
PBT 16,701 9,358 2,764 9,581 18,210 26,004 14,965 7.58%
Tax -3,385 -1,432 616 -1,926 -4,410 -6,404 -3,321 1.27%
NP 13,316 7,926 3,380 7,655 13,800 19,600 11,644 9.34%
-
NP to SH 12,549 7,042 2,964 7,139 12,940 18,196 10,357 13.64%
-
Tax Rate 20.27% 15.30% -22.29% 20.10% 24.22% 24.63% 22.19% -
Total Cost 280,777 238,388 196,892 199,532 287,488 293,040 220,733 17.38%
-
Net Worth 142,294 137,404 136,137 140,720 140,726 136,469 136,952 2.58%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 6,006 - - 9,415 -
Div Payout % - - - 84.13% - - 90.91% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 142,294 137,404 136,137 140,720 140,726 136,469 136,952 2.58%
NOSH 171,438 171,756 172,325 171,610 171,618 168,481 171,190 0.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.53% 3.22% 1.69% 3.69% 4.58% 6.27% 5.01% -
ROE 8.82% 5.13% 2.18% 5.07% 9.20% 13.33% 7.56% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 171.54 143.41 116.22 120.73 175.56 185.56 135.74 16.87%
EPS 7.32 4.10 1.72 4.16 7.54 10.80 6.05 13.53%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 5.50 -
NAPS 0.83 0.80 0.79 0.82 0.82 0.81 0.80 2.48%
Adjusted Per Share Value based on latest NOSH - 171,794
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.85 41.75 33.94 35.12 51.07 52.99 39.39 16.98%
EPS 2.13 1.19 0.50 1.21 2.19 3.08 1.76 13.55%
DPS 0.00 0.00 0.00 1.02 0.00 0.00 1.60 -
NAPS 0.2412 0.2329 0.2307 0.2385 0.2385 0.2313 0.2321 2.59%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.59 0.67 0.69 0.75 0.79 0.79 0.80 -
P/RPS 0.34 0.47 0.59 0.00 0.00 0.00 0.00 -
P/EPS 8.06 16.34 40.12 0.00 0.00 0.00 0.00 -
EY 12.41 6.12 2.49 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.87 0.91 0.00 0.00 0.98 -19.31%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 18/08/11 27/04/11 25/02/11 18/11/10 30/07/10 19/05/10 -
Price 0.64 0.60 0.69 0.72 0.79 0.79 0.79 -
P/RPS 0.37 0.42 0.59 0.00 0.00 0.00 0.00 -
P/EPS 8.74 14.63 40.12 0.00 0.00 0.00 0.00 -
EY 11.44 6.83 2.49 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 4.86 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.87 0.88 0.00 0.00 0.96 -13.66%

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