[AXTERIA] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -35.82%
YoY- -69.26%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 193,374 201,209 223,552 248,124 290,037 315,843 323,587 -29.07%
PBT 1,061 -71 501 5,768 9,259 14,540 17,027 -84.30%
Tax 1,054 1,042 -170 -1,988 -2,538 -3,810 -4,259 -
NP 2,115 971 331 3,780 6,721 10,730 12,768 -69.87%
-
NP to SH 2,040 818 1,197 4,478 6,977 10,670 11,763 -68.93%
-
Tax Rate -99.34% - 33.93% 34.47% 27.41% 26.20% 25.01% -
Total Cost 191,259 200,238 223,221 244,344 283,316 305,113 310,819 -27.67%
-
Net Worth 0 175,889 159,899 134,479 147,600 153,850 145,727 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 7,239 7,239 7,239 7,239 8,563 -
Div Payout % - - 604.85% 161.68% 103.77% 67.85% 72.80% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 0 175,889 159,899 134,479 147,600 153,850 145,727 -
NOSH 171,492 214,499 194,999 163,999 180,000 180,999 171,444 0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.09% 0.48% 0.15% 1.52% 2.32% 3.40% 3.95% -
ROE 0.00% 0.47% 0.75% 3.33% 4.73% 6.94% 8.07% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 112.76 93.80 114.64 151.30 161.13 174.50 188.74 -29.08%
EPS 1.19 0.38 0.61 2.73 3.88 5.90 6.86 -68.92%
DPS 0.00 0.00 3.71 4.41 4.02 4.00 4.99 -
NAPS 0.00 0.82 0.82 0.82 0.82 0.85 0.85 -
Adjusted Per Share Value based on latest NOSH - 163,999
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.97 28.07 31.18 34.61 40.46 44.06 45.14 -29.08%
EPS 0.28 0.11 0.17 0.62 0.97 1.49 1.64 -69.25%
DPS 0.00 0.00 1.01 1.01 1.01 1.01 1.19 -
NAPS 0.00 0.2454 0.2231 0.1876 0.2059 0.2146 0.2033 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.66 0.565 0.56 0.575 0.58 0.62 0.61 -
P/RPS 0.59 0.60 0.49 0.38 0.36 0.36 0.32 50.41%
P/EPS 55.48 148.16 91.23 21.06 14.96 10.52 8.89 239.34%
EY 1.80 0.67 1.10 4.75 6.68 9.51 11.25 -70.56%
DY 0.00 0.00 6.63 7.68 6.93 6.45 8.19 -
P/NAPS 0.00 0.69 0.68 0.70 0.71 0.73 0.72 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 18/04/14 21/02/14 15/11/13 16/08/13 26/04/13 22/02/13 09/11/12 -
Price 0.865 0.56 0.57 0.595 0.59 0.645 0.63 -
P/RPS 0.77 0.60 0.50 0.39 0.37 0.37 0.33 76.01%
P/EPS 72.72 146.85 92.86 21.79 15.22 10.94 9.18 297.88%
EY 1.38 0.68 1.08 4.59 6.57 9.14 10.89 -74.80%
DY 0.00 0.00 6.51 7.42 6.82 6.20 7.93 -
P/NAPS 0.00 0.68 0.70 0.73 0.72 0.76 0.74 -

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