[AXTERIA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 40.46%
YoY- 1695.83%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 152,059 121,395 81,962 38,982 236,934 148,676 96,089 35.68%
PBT 219 1,521 2,417 1,020 1,757 263 1,261 -68.77%
Tax -3,941 -5,158 -1,689 16 -787 61 -810 186.30%
NP -3,722 -3,637 728 1,036 970 324 451 -
-
NP to SH -2,084 -1,962 1,343 1,149 818 389 584 -
-
Tax Rate 1,799.54% 339.12% 69.88% -1.57% 44.79% -23.19% 64.23% -
Total Cost 155,781 125,032 81,234 37,946 235,964 148,352 95,638 38.31%
-
Net Worth 96,184 98,099 104,082 138,908 134,151 159,489 159,626 -28.59%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 32,061 32,699 33,574 34,298 - - - -
Div Payout % 0.00% 0.00% 2,500.00% 2,985.07% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 96,184 98,099 104,082 138,908 134,151 159,489 159,626 -28.59%
NOSH 160,307 163,499 167,874 171,492 163,600 194,499 194,666 -12.11%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.45% -3.00% 0.89% 2.66% 0.41% 0.22% 0.47% -
ROE -2.17% -2.00% 1.29% 0.83% 0.61% 0.24% 0.37% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 94.85 74.25 48.82 22.73 144.83 76.44 49.36 54.38%
EPS -1.30 -1.20 0.80 0.67 0.50 0.20 0.30 -
DPS 20.00 20.00 20.00 20.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.62 0.81 0.82 0.82 0.82 -18.75%
Adjusted Per Share Value based on latest NOSH - 171,492
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.77 20.58 13.89 6.61 40.16 25.20 16.29 35.65%
EPS -0.35 -0.33 0.23 0.19 0.14 0.07 0.10 -
DPS 5.43 5.54 5.69 5.81 0.00 0.00 0.00 -
NAPS 0.163 0.1663 0.1764 0.2354 0.2274 0.2703 0.2706 -28.60%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.58 0.70 0.72 0.66 0.565 0.56 0.575 -
P/RPS 0.61 0.94 1.47 2.90 0.39 0.73 1.16 -34.77%
P/EPS -44.62 -58.33 90.00 98.51 113.00 280.00 191.67 -
EY -2.24 -1.71 1.11 1.02 0.88 0.36 0.52 -
DY 34.48 28.57 27.78 30.30 0.00 0.00 0.00 -
P/NAPS 0.97 1.17 1.16 0.81 0.69 0.68 0.70 24.21%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 09/02/15 10/11/14 28/08/14 18/04/14 21/02/14 15/11/13 16/08/13 -
Price 0.58 0.665 0.69 0.865 0.56 0.57 0.595 -
P/RPS 0.61 0.90 1.41 3.81 0.39 0.75 1.21 -36.57%
P/EPS -44.62 -55.42 86.25 129.10 112.00 285.00 198.33 -
EY -2.24 -1.80 1.16 0.77 0.89 0.35 0.50 -
DY 34.48 30.08 28.99 23.12 0.00 0.00 0.00 -
P/NAPS 0.97 1.11 1.11 1.07 0.68 0.70 0.73 20.80%

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