[AXTERIA] QoQ 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- -129.73%
YoY- -106.32%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 46,098 38,982 56,063 57,653 55,079 46,817 64,003 -19.69%
PBT 913 1,020 914 -804 1,212 -112 205 171.43%
Tax -1,222 16 -268 678 -653 4 -199 236.45%
NP -309 1,036 646 -126 559 -108 6 -
-
NP to SH 193 1,149 429 -195 656 -72 181 4.38%
-
Tax Rate 133.84% -1.57% 29.32% - 53.88% - 97.07% -
Total Cost 46,407 37,946 55,417 57,779 54,520 46,925 63,997 -19.33%
-
Net Worth 119,659 138,908 175,889 159,899 134,479 147,600 153,850 -15.46%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 34,298 - - - - 7,239 -
Div Payout % - 2,985.07% - - - - 4,000.00% -
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 119,659 138,908 175,889 159,899 134,479 147,600 153,850 -15.46%
NOSH 192,999 171,492 214,499 194,999 163,999 180,000 180,999 4.38%
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 -0.67% 2.66% 1.15% -0.22% 1.01% -0.23% 0.01% -
ROE 0.16% 0.83% 0.24% -0.12% 0.49% -0.05% 0.12% -
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 23.88 22.73 26.14 29.57 33.58 26.01 35.36 -23.08%
EPS 0.10 0.67 0.20 -0.10 0.40 -0.04 0.10 0.00%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 4.00 -
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 6.43 5.44 7.82 8.04 7.68 6.53 8.93 -19.71%
EPS 0.03 0.16 0.06 -0.03 0.09 -0.01 0.03 0.00%
DPS 0.00 4.78 0.00 0.00 0.00 0.00 1.01 -
NAPS 0.1669 0.1938 0.2454 0.2231 0.1876 0.2059 0.2146 -15.46%
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 3.01 2.90 2.16 1.89 1.71 2.23 1.75 43.69%
P/EPS 720.00 98.51 282.50 -560.00 143.75 -1,450.00 620.00 10.51%
EY 0.14 1.02 0.35 -0.18 0.70 -0.07 0.16 -8.53%
DY 0.00 30.30 0.00 0.00 0.00 0.00 6.45 -
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 2.89 3.81 2.14 1.93 1.77 2.27 1.82 36.22%
P/EPS 690.00 129.10 280.00 -570.00 148.75 -1,475.00 645.00 4.61%
EY 0.14 0.77 0.36 -0.18 0.67 -0.07 0.16 -8.53%
DY 0.00 23.12 0.00 0.00 0.00 0.00 6.20 -
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