[AXTERIA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -56.08%
YoY- 48.81%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 50,068 207,187 150,644 78,160 232,377 181,911 123,179 -45.15%
PBT 691 9,581 9,105 6,501 14,965 16,400 11,635 -84.80%
Tax 154 -1,926 -2,205 -1,601 -3,321 -3,827 -2,887 -
NP 845 7,655 6,900 4,900 11,644 12,573 8,748 -78.97%
-
NP to SH 741 7,139 6,470 4,549 10,357 11,299 7,862 -79.31%
-
Tax Rate -22.29% 20.10% 24.22% 24.63% 22.19% 23.34% 24.81% -
Total Cost 49,223 199,532 143,744 73,260 220,733 169,338 114,431 -43.04%
-
Net Worth 136,137 140,720 140,726 136,469 136,952 136,957 138,439 -1.11%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 6,006 - - 9,415 4,279 4,272 -
Div Payout % - 84.13% - - 90.91% 37.88% 54.35% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 136,137 140,720 140,726 136,469 136,952 136,957 138,439 -1.11%
NOSH 172,325 171,610 171,618 168,481 171,190 171,196 170,913 0.55%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.69% 3.69% 4.58% 6.27% 5.01% 6.91% 7.10% -
ROE 0.54% 5.07% 4.60% 3.33% 7.56% 8.25% 5.68% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 29.05 120.73 87.78 46.39 135.74 106.26 72.07 -45.46%
EPS 0.43 4.16 3.77 2.70 6.05 6.60 4.60 -79.43%
DPS 0.00 3.50 0.00 0.00 5.50 2.50 2.50 -
NAPS 0.79 0.82 0.82 0.81 0.80 0.80 0.81 -1.65%
Adjusted Per Share Value based on latest NOSH - 168,481
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.49 35.12 25.53 13.25 39.39 30.83 20.88 -45.14%
EPS 0.13 1.21 1.10 0.77 1.76 1.92 1.33 -78.81%
DPS 0.00 1.02 0.00 0.00 1.60 0.73 0.72 -
NAPS 0.2307 0.2385 0.2385 0.2313 0.2321 0.2321 0.2346 -1.11%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.69 0.75 0.79 0.79 0.80 0.80 0.79 -
P/RPS 2.37 0.00 0.00 0.00 0.00 0.75 1.10 66.89%
P/EPS 160.47 0.00 0.00 0.00 0.00 12.12 17.17 344.29%
EY 0.62 0.00 0.00 0.00 0.00 8.25 5.82 -77.55%
DY 0.00 4.67 0.00 0.00 0.00 3.13 3.16 -
P/NAPS 0.87 0.91 0.00 0.00 0.98 1.00 0.98 -7.63%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/04/11 25/02/11 18/11/10 30/07/10 19/05/10 05/02/10 18/11/09 -
Price 0.69 0.72 0.79 0.79 0.79 0.77 0.77 -
P/RPS 2.37 0.00 0.00 0.00 0.00 0.72 1.07 70.00%
P/EPS 160.47 0.00 0.00 0.00 0.00 11.67 16.74 351.88%
EY 0.62 0.00 0.00 0.00 0.00 8.57 5.97 -77.93%
DY 0.00 4.86 0.00 0.00 0.00 3.25 3.25 -
P/NAPS 0.87 0.88 0.00 0.00 0.96 0.96 0.95 -5.70%

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