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

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -31.57%
YoY- -43.5%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 181,911 246,358 220,932 279,939 324,453 373,080 355,212 -35.91%
PBT 16,400 23,270 18,464 11,624 16,445 27,190 20,676 -14.27%
Tax -3,827 -5,774 -4,504 -2,353 -3,528 -6,126 -4,520 -10.47%
NP 12,573 17,496 13,960 9,271 12,917 21,064 16,156 -15.35%
-
NP to SH 11,299 15,724 12,228 8,547 12,490 19,752 15,076 -17.44%
-
Tax Rate 23.34% 24.81% 24.39% 20.24% 21.45% 22.53% 21.86% -
Total Cost 169,338 228,862 206,972 270,668 311,536 352,016 339,056 -36.97%
-
Net Worth 136,957 138,439 133,210 140,143 142,254 151,269 144,827 -3.64%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,279 8,545 - 7,785 - - - -
Div Payout % 37.88% 54.35% - 91.09% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 136,957 138,439 133,210 140,143 142,254 151,269 144,827 -3.64%
NOSH 171,196 170,913 170,782 173,016 173,481 173,873 174,490 -1.25%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.91% 7.10% 6.32% 3.31% 3.98% 5.65% 4.55% -
ROE 8.25% 11.36% 9.18% 6.10% 8.78% 13.06% 10.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 106.26 144.14 129.36 161.80 187.02 214.57 203.57 -35.09%
EPS 6.60 9.20 7.16 4.94 7.20 11.36 8.64 -16.39%
DPS 2.50 5.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.78 0.81 0.82 0.87 0.83 -2.41%
Adjusted Per Share Value based on latest NOSH - 171,041
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.38 34.37 30.82 39.05 45.26 52.04 49.55 -35.90%
EPS 1.58 2.19 1.71 1.19 1.74 2.76 2.10 -17.23%
DPS 0.60 1.19 0.00 1.09 0.00 0.00 0.00 -
NAPS 0.191 0.1931 0.1858 0.1955 0.1984 0.211 0.202 -3.65%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.80 0.79 0.74 0.69 0.74 0.88 0.84 -
P/RPS 0.75 0.55 0.57 0.43 0.40 0.41 0.41 49.40%
P/EPS 12.12 8.59 10.34 13.97 10.28 7.75 9.72 15.80%
EY 8.25 11.65 9.68 7.16 9.73 12.91 10.29 -13.66%
DY 3.13 6.33 0.00 6.52 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 0.95 0.85 0.90 1.01 1.01 -0.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 18/11/09 31/07/09 20/05/09 17/02/09 18/11/08 04/08/08 -
Price 0.77 0.77 0.75 0.75 0.70 0.75 0.88 -
P/RPS 0.72 0.53 0.58 0.46 0.37 0.35 0.43 40.87%
P/EPS 11.67 8.37 10.47 15.18 9.72 6.60 10.19 9.43%
EY 8.57 11.95 9.55 6.59 10.29 15.15 9.82 -8.65%
DY 3.25 6.49 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.95 0.96 0.93 0.85 0.86 1.06 -6.37%

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