[AXTERIA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 10.6%
YoY- 178.66%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 70,747 97,413 73,089 50,068 56,543 72,485 78,160 -6.41%
PBT 2,692 7,847 3,988 691 477 2,604 6,501 -44.35%
Tax -648 -1,823 -870 154 279 -604 -1,601 -45.19%
NP 2,044 6,024 3,118 845 756 2,000 4,900 -44.08%
-
NP to SH 1,901 5,891 2,780 741 670 1,920 4,549 -44.01%
-
Tax Rate 24.07% 23.23% 21.82% -22.29% -58.49% 23.20% 24.63% -
Total Cost 68,703 91,389 69,971 49,223 55,787 70,485 73,260 -4.17%
-
Net Worth 143,859 142,137 137,283 136,137 140,871 140,571 136,469 3.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,563 - - - 6,012 - - -
Div Payout % 450.45% - - - 897.44% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 143,859 142,137 137,283 136,137 140,871 140,571 136,469 3.56%
NOSH 171,261 171,249 171,604 172,325 171,794 171,428 168,481 1.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.89% 6.18% 4.27% 1.69% 1.34% 2.76% 6.27% -
ROE 1.32% 4.14% 2.03% 0.54% 0.48% 1.37% 3.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 41.31 56.88 42.59 29.05 32.91 42.28 46.39 -7.42%
EPS 1.11 3.44 1.62 0.43 0.39 1.12 2.70 -44.62%
DPS 5.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.84 0.83 0.80 0.79 0.82 0.82 0.81 2.44%
Adjusted Per Share Value based on latest NOSH - 172,325
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.87 13.59 10.20 6.98 7.89 10.11 10.90 -6.38%
EPS 0.27 0.82 0.39 0.10 0.09 0.27 0.63 -43.06%
DPS 1.19 0.00 0.00 0.00 0.84 0.00 0.00 -
NAPS 0.2007 0.1983 0.1915 0.1899 0.1965 0.1961 0.1904 3.56%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.59 0.67 0.69 0.75 0.79 0.79 -
P/RPS 1.45 1.04 1.57 2.37 0.00 0.00 0.00 -
P/EPS 54.05 17.15 41.36 160.47 0.00 0.00 0.00 -
EY 1.85 5.83 2.42 0.62 0.00 0.00 0.00 -
DY 8.33 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 0.71 0.71 0.84 0.87 0.91 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 16/11/11 18/08/11 27/04/11 25/02/11 18/11/10 30/07/10 -
Price 0.63 0.64 0.60 0.69 0.72 0.79 0.79 -
P/RPS 1.53 1.13 1.41 2.37 0.00 0.00 0.00 -
P/EPS 56.76 18.60 37.04 160.47 0.00 0.00 0.00 -
EY 1.76 5.38 2.70 0.62 0.00 0.00 0.00 -
DY 7.94 0.00 0.00 0.00 4.86 0.00 0.00 -
P/NAPS 0.75 0.77 0.75 0.87 0.88 0.00 0.00 -

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