[AXTERIA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -33.39%
YoY- -96.06%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 81,962 38,982 236,934 148,676 96,089 46,817 316,843 -59.50%
PBT 2,417 1,020 1,757 263 1,261 -112 14,540 -69.86%
Tax -1,689 16 -787 61 -810 4 -3,810 -41.94%
NP 728 1,036 970 324 451 -108 10,730 -83.44%
-
NP to SH 1,343 1,149 818 389 584 -72 10,043 -73.94%
-
Tax Rate 69.88% -1.57% 44.79% -23.19% 64.23% - 26.20% -
Total Cost 81,234 37,946 235,964 148,352 95,638 46,925 306,113 -58.80%
-
Net Worth 104,082 138,908 134,151 159,489 159,626 147,600 144,687 -19.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 33,574 34,298 - - - - 6,808 190.57%
Div Payout % 2,500.00% 2,985.07% - - - - 67.80% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 104,082 138,908 134,151 159,489 159,626 147,600 144,687 -19.76%
NOSH 167,874 171,492 163,600 194,499 194,666 180,000 170,220 -0.92%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.89% 2.66% 0.41% 0.22% 0.47% -0.23% 3.39% -
ROE 1.29% 0.83% 0.61% 0.24% 0.37% -0.05% 6.94% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 48.82 22.73 144.83 76.44 49.36 26.01 186.14 -59.12%
EPS 0.80 0.67 0.50 0.20 0.30 -0.04 5.90 -73.70%
DPS 20.00 20.00 0.00 0.00 0.00 0.00 4.00 193.26%
NAPS 0.62 0.81 0.82 0.82 0.82 0.82 0.85 -19.01%
Adjusted Per Share Value based on latest NOSH - 194,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.43 5.44 33.05 20.74 13.40 6.53 44.20 -59.51%
EPS 0.19 0.16 0.11 0.05 0.08 -0.01 1.40 -73.68%
DPS 4.68 4.78 0.00 0.00 0.00 0.00 0.95 190.36%
NAPS 0.1452 0.1938 0.1871 0.2225 0.2227 0.2059 0.2018 -19.75%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.72 0.66 0.565 0.56 0.575 0.58 0.62 -
P/RPS 1.47 2.90 0.39 0.73 1.16 2.23 0.33 171.47%
P/EPS 90.00 98.51 113.00 280.00 191.67 -1,450.00 10.51 320.21%
EY 1.11 1.02 0.88 0.36 0.52 -0.07 9.52 -76.22%
DY 27.78 30.30 0.00 0.00 0.00 0.00 6.45 165.42%
P/NAPS 1.16 0.81 0.69 0.68 0.70 0.71 0.73 36.28%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 18/04/14 21/02/14 15/11/13 16/08/13 26/04/13 22/02/13 -
Price 0.69 0.865 0.56 0.57 0.595 0.59 0.645 -
P/RPS 1.41 3.81 0.39 0.75 1.21 2.27 0.35 153.82%
P/EPS 86.25 129.10 112.00 285.00 198.33 -1,475.00 10.93 297.86%
EY 1.16 0.77 0.89 0.35 0.50 -0.07 9.15 -74.85%
DY 28.99 23.12 0.00 0.00 0.00 0.00 6.20 180.41%
P/NAPS 1.11 1.07 0.68 0.70 0.73 0.72 0.76 28.81%

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