[AXTERIA] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -9.84%
YoY- 58.48%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 337,120 341,230 294,492 291,318 294,093 246,314 200,272 41.37%
PBT 19,113 19,744 20,676 15,219 16,701 9,358 2,764 261.68%
Tax -4,814 -4,942 -5,072 -3,187 -3,385 -1,432 616 -
NP 14,298 14,802 15,604 12,032 13,316 7,926 3,380 160.87%
-
NP to SH 13,149 13,552 14,484 11,314 12,549 7,042 2,964 169.25%
-
Tax Rate 25.19% 25.03% 24.53% 20.94% 20.27% 15.30% -22.29% -
Total Cost 322,821 326,428 278,888 279,286 280,777 238,388 196,892 38.91%
-
Net Worth 144,529 140,601 139,005 143,996 142,294 137,404 136,137 4.05%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 8,571 - - - -
Div Payout % - - - 75.76% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 144,529 140,601 139,005 143,996 142,294 137,404 136,137 4.05%
NOSH 170,034 169,400 171,611 171,424 171,438 171,756 172,325 -0.88%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.24% 4.34% 5.30% 4.13% 4.53% 3.22% 1.69% -
ROE 9.10% 9.64% 10.42% 7.86% 8.82% 5.13% 2.18% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 198.27 201.43 171.60 169.94 171.54 143.41 116.22 42.63%
EPS 7.73 8.00 8.44 6.60 7.32 4.10 1.72 171.58%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.81 0.84 0.83 0.80 0.79 4.98%
Adjusted Per Share Value based on latest NOSH - 171,261
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 57.14 57.84 49.91 49.38 49.85 41.75 33.94 41.38%
EPS 2.23 2.30 2.45 1.92 2.13 1.19 0.50 170.21%
DPS 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
NAPS 0.245 0.2383 0.2356 0.2441 0.2412 0.2329 0.2307 4.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.61 0.64 0.61 0.60 0.59 0.67 0.69 -
P/RPS 0.31 0.32 0.36 0.35 0.34 0.47 0.59 -34.80%
P/EPS 7.89 8.00 7.23 9.09 8.06 16.34 40.12 -66.08%
EY 12.68 12.50 13.84 11.00 12.41 6.12 2.49 195.11%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.75 0.71 0.71 0.84 0.87 -11.82%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 27/04/11 -
Price 0.63 0.62 0.61 0.63 0.64 0.60 0.69 -
P/RPS 0.32 0.31 0.36 0.37 0.37 0.42 0.59 -33.41%
P/EPS 8.15 7.75 7.23 9.55 8.74 14.63 40.12 -65.34%
EY 12.28 12.90 13.84 10.48 11.44 6.83 2.49 188.89%
DY 0.00 0.00 0.00 7.94 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.75 0.75 0.77 0.75 0.87 -10.20%

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