[AXTERIA] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -139.78%
YoY- -101.99%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 56,063 57,653 55,079 46,817 64,003 82,225 96,992 -30.54%
PBT 914 -804 1,212 -112 205 4,463 4,703 -66.34%
Tax -268 678 -653 4 -199 -1,140 -1,203 -63.15%
NP 646 -126 559 -108 6 3,323 3,500 -67.48%
-
NP to SH 429 -195 656 -72 181 3,086 3,155 -73.46%
-
Tax Rate 29.32% - 53.88% - 97.07% 25.54% 25.58% -
Total Cost 55,417 57,779 54,520 46,925 63,997 78,902 93,492 -29.36%
-
Net Worth 175,889 159,899 134,479 147,600 153,850 145,727 145,480 13.45%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 7,239 - - -
Div Payout % - - - - 4,000.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 175,889 159,899 134,479 147,600 153,850 145,727 145,480 13.45%
NOSH 214,499 194,999 163,999 180,000 180,999 171,444 175,277 14.36%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.15% -0.22% 1.01% -0.23% 0.01% 4.04% 3.61% -
ROE 0.24% -0.12% 0.49% -0.05% 0.12% 2.12% 2.17% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.14 29.57 33.58 26.01 35.36 47.96 55.34 -39.26%
EPS 0.20 -0.10 0.40 -0.04 0.10 1.80 1.80 -76.79%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.82 0.82 0.82 0.82 0.85 0.85 0.83 -0.80%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.50 9.77 9.34 7.94 10.85 13.94 16.44 -30.55%
EPS 0.07 -0.03 0.11 -0.01 0.03 0.52 0.53 -73.96%
DPS 0.00 0.00 0.00 0.00 1.23 0.00 0.00 -
NAPS 0.2981 0.271 0.2279 0.2502 0.2608 0.247 0.2466 13.43%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.565 0.56 0.575 0.58 0.62 0.61 0.64 -
P/RPS 2.16 1.89 1.71 2.23 1.75 1.27 1.16 51.18%
P/EPS 282.50 -560.00 143.75 -1,450.00 620.00 33.89 35.56 296.64%
EY 0.35 -0.18 0.70 -0.07 0.16 2.95 2.81 -74.96%
DY 0.00 0.00 0.00 0.00 6.45 0.00 0.00 -
P/NAPS 0.69 0.68 0.70 0.71 0.73 0.72 0.77 -7.03%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 15/11/13 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 -
Price 0.56 0.57 0.595 0.59 0.645 0.63 0.62 -
P/RPS 2.14 1.93 1.77 2.27 1.82 1.31 1.12 53.79%
P/EPS 280.00 -570.00 148.75 -1,475.00 645.00 35.00 34.44 302.78%
EY 0.36 -0.18 0.67 -0.07 0.16 2.86 2.90 -75.02%
DY 0.00 0.00 0.00 0.00 6.20 0.00 0.00 -
P/NAPS 0.68 0.70 0.73 0.72 0.76 0.74 0.75 -6.30%

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