[AXTERIA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -100.72%
YoY- -101.99%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 236,934 148,676 96,089 46,817 316,843 252,840 170,615 24.39%
PBT 1,757 263 1,261 -112 14,540 14,335 9,872 -68.25%
Tax -787 61 -810 4 -3,810 -3,611 -2,471 -53.26%
NP 970 324 451 -108 10,730 10,724 7,401 -74.10%
-
NP to SH 818 389 584 -72 10,043 9,862 6,776 -75.47%
-
Tax Rate 44.79% -23.19% 64.23% - 26.20% 25.19% 25.03% -
Total Cost 235,964 148,352 95,638 46,925 306,113 242,116 163,214 27.77%
-
Net Worth 134,151 159,489 159,626 147,600 144,687 144,529 140,601 -3.07%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 6,808 - - -
Div Payout % - - - - 67.80% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 134,151 159,489 159,626 147,600 144,687 144,529 140,601 -3.07%
NOSH 163,600 194,499 194,666 180,000 170,220 170,034 169,400 -2.28%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.41% 0.22% 0.47% -0.23% 3.39% 4.24% 4.34% -
ROE 0.61% 0.24% 0.37% -0.05% 6.94% 6.82% 4.82% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 144.83 76.44 49.36 26.01 186.14 148.70 100.72 27.31%
EPS 0.50 0.20 0.30 -0.04 5.90 5.80 4.00 -74.90%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.82 0.82 0.82 0.82 0.85 0.85 0.83 -0.80%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.16 25.20 16.29 7.94 53.70 42.85 28.92 24.39%
EPS 0.14 0.07 0.10 -0.01 1.70 1.67 1.15 -75.34%
DPS 0.00 0.00 0.00 0.00 1.15 0.00 0.00 -
NAPS 0.2274 0.2703 0.2706 0.2502 0.2452 0.245 0.2383 -3.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.565 0.56 0.575 0.58 0.62 0.61 0.64 -
P/RPS 0.39 0.73 1.16 2.23 0.33 0.41 0.64 -28.05%
P/EPS 113.00 280.00 191.67 -1,450.00 10.51 10.52 16.00 266.79%
EY 0.88 0.36 0.52 -0.07 9.52 9.51 6.25 -72.83%
DY 0.00 0.00 0.00 0.00 6.45 0.00 0.00 -
P/NAPS 0.69 0.68 0.70 0.71 0.73 0.72 0.77 -7.03%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 15/11/13 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 -
Price 0.56 0.57 0.595 0.59 0.645 0.63 0.62 -
P/RPS 0.39 0.75 1.21 2.27 0.35 0.42 0.62 -26.52%
P/EPS 112.00 285.00 198.33 -1,475.00 10.93 10.86 15.50 272.41%
EY 0.89 0.35 0.50 -0.07 9.15 9.21 6.45 -73.20%
DY 0.00 0.00 0.00 0.00 6.20 0.00 0.00 -
P/NAPS 0.68 0.70 0.73 0.72 0.76 0.74 0.75 -6.30%

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