[AXTERIA] QoQ 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- 582.91%
YoY- 48.81%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter 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 56,543 72,485 78,160 50,466 58,732 67,946 -18.43%
PBT 691 477 2,604 6,501 -1,435 4,765 7,020 -78.71%
Tax 154 279 -604 -1,601 506 -940 -1,761 -
NP 845 756 2,000 4,900 -929 3,825 5,259 -70.47%
-
NP to SH 741 670 1,920 4,549 -942 3,438 4,806 -71.27%
-
Tax Rate -22.29% -58.49% 23.20% 24.63% - 19.73% 25.09% -
Total Cost 49,223 55,787 70,485 73,260 51,395 54,907 62,687 -14.89%
-
Net Worth 136,137 140,871 140,571 136,469 137,018 136,835 138,535 -1.15%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 6,012 - - 5,138 - 4,275 -
Div Payout % - 897.44% - - 0.00% - 88.97% -
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 136,137 140,871 140,571 136,469 137,018 136,835 138,535 -1.15%
NOSH 172,325 171,794 171,428 168,481 171,272 171,044 171,032 0.50%
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% 1.34% 2.76% 6.27% -1.84% 6.51% 7.74% -
ROE 0.54% 0.48% 1.37% 3.33% -0.69% 2.51% 3.47% -
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 32.91 42.28 46.39 29.47 34.34 39.73 -18.85%
EPS 0.43 0.39 1.12 2.70 -0.55 2.01 2.81 -71.42%
DPS 0.00 3.50 0.00 0.00 3.00 0.00 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 9.58 12.29 13.25 8.55 9.95 11.52 -18.42%
EPS 0.13 0.11 0.33 0.77 -0.16 0.58 0.81 -70.50%
DPS 0.00 1.02 0.00 0.00 0.87 0.00 0.72 -
NAPS 0.2307 0.2388 0.2383 0.2313 0.2322 0.2319 0.2348 -1.16%
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 2.33 1.99 12.36%
P/EPS 160.47 0.00 0.00 0.00 0.00 39.80 28.11 219.75%
EY 0.62 0.00 0.00 0.00 0.00 2.51 3.56 -68.84%
DY 0.00 4.67 0.00 0.00 0.00 0.00 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 2.24 1.94 14.29%
P/EPS 160.47 0.00 0.00 0.00 0.00 38.31 27.40 225.25%
EY 0.62 0.00 0.00 0.00 0.00 2.61 3.65 -69.36%
DY 0.00 4.86 0.00 0.00 0.00 0.00 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