[AXTERIA] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 57.21%
YoY- -21.3%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 78,160 50,466 58,732 67,946 55,233 36,599 56,800 23.78%
PBT 6,501 -1,435 4,765 7,020 4,616 -709 -1,261 -
Tax -1,601 506 -940 -1,761 -1,126 294 417 -
NP 4,900 -929 3,825 5,259 3,490 -415 -844 -
-
NP to SH 4,549 -942 3,438 4,806 3,057 -821 -508 -
-
Tax Rate 24.63% - 19.73% 25.09% 24.39% - - -
Total Cost 73,260 51,395 54,907 62,687 51,743 37,014 57,644 17.38%
-
Net Worth 136,469 137,018 136,835 138,535 133,210 138,543 143,641 -3.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 5,138 - 4,275 - 7,696 - -
Div Payout % - 0.00% - 88.97% - 0.00% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 136,469 137,018 136,835 138,535 133,210 138,543 143,641 -3.36%
NOSH 168,481 171,272 171,044 171,032 170,782 171,041 175,172 -2.56%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.27% -1.84% 6.51% 7.74% 6.32% -1.13% -1.49% -
ROE 3.33% -0.69% 2.51% 3.47% 2.29% -0.59% -0.35% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 46.39 29.47 34.34 39.73 32.34 21.40 32.43 27.03%
EPS 2.70 -0.55 2.01 2.81 1.79 -0.48 -0.29 -
DPS 0.00 3.00 0.00 2.50 0.00 4.50 0.00 -
NAPS 0.81 0.80 0.80 0.81 0.78 0.81 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 171,032
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.91 6.40 7.45 8.62 7.00 4.64 7.20 23.80%
EPS 0.58 -0.12 0.44 0.61 0.39 -0.10 -0.06 -
DPS 0.00 0.65 0.00 0.54 0.00 0.98 0.00 -
NAPS 0.1731 0.1738 0.1735 0.1757 0.1689 0.1757 0.1822 -3.36%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.79 0.80 0.80 0.79 0.74 0.69 0.74 -
P/RPS 0.00 0.00 2.33 1.99 2.29 3.22 2.28 -
P/EPS 0.00 0.00 39.80 28.11 41.34 -143.75 -255.17 -
EY 0.00 0.00 2.51 3.56 2.42 -0.70 -0.39 -
DY 0.00 0.00 0.00 3.16 0.00 6.52 0.00 -
P/NAPS 0.00 0.98 1.00 0.98 0.95 0.85 0.90 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 19/05/10 05/02/10 18/11/09 31/07/09 20/05/09 17/02/09 -
Price 0.79 0.79 0.77 0.77 0.75 0.75 0.70 -
P/RPS 0.00 0.00 2.24 1.94 2.32 3.51 2.16 -
P/EPS 0.00 0.00 38.31 27.40 41.90 -156.25 -241.38 -
EY 0.00 0.00 2.61 3.65 2.39 -0.64 -0.41 -
DY 0.00 0.00 0.00 3.25 0.00 6.00 0.00 -
P/NAPS 0.00 0.96 0.96 0.95 0.96 0.93 0.85 -

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