[AXTERIA] QoQ TTM 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- -73.27%
YoY- -89.82%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 184,393 193,374 201,209 223,552 248,124 290,037 315,843 -30.21%
PBT 762 1,061 -71 501 5,768 9,259 14,540 -86.07%
Tax 485 1,054 1,042 -170 -1,988 -2,538 -3,810 -
NP 1,247 2,115 971 331 3,780 6,721 10,730 -76.27%
-
NP to SH 1,577 2,040 818 1,197 4,478 6,977 10,670 -72.14%
-
Tax Rate -63.65% -99.34% - 33.93% 34.47% 27.41% 26.20% -
Total Cost 183,146 191,259 200,238 223,221 244,344 283,316 305,113 -28.90%
-
Net Worth 119,659 0 175,889 159,899 134,479 147,600 153,850 -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 - - - 7,239 7,239 7,239 7,239 -
Div Payout % - - - 604.85% 161.68% 103.77% 67.85% -
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 0 175,889 159,899 134,479 147,600 153,850 -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 0.68% 1.09% 0.48% 0.15% 1.52% 2.32% 3.40% -
ROE 1.32% 0.00% 0.47% 0.75% 3.33% 4.73% 6.94% -
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 95.54 112.76 93.80 114.64 151.30 161.13 174.50 -33.14%
EPS 0.82 1.19 0.38 0.61 2.73 3.88 5.90 -73.26%
DPS 0.00 0.00 0.00 3.71 4.41 4.02 4.00 -
NAPS 0.62 0.00 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 25.72 26.97 28.07 31.18 34.61 40.46 44.06 -30.22%
EPS 0.22 0.28 0.11 0.17 0.62 0.97 1.49 -72.16%
DPS 0.00 0.00 0.00 1.01 1.01 1.01 1.01 -
NAPS 0.1669 0.00 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 0.75 0.59 0.60 0.49 0.38 0.36 0.36 63.33%
P/EPS 88.12 55.48 148.16 91.23 21.06 14.96 10.52 314.05%
EY 1.13 1.80 0.67 1.10 4.75 6.68 9.51 -75.92%
DY 0.00 0.00 0.00 6.63 7.68 6.93 6.45 -
P/NAPS 1.16 0.00 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 0.72 0.77 0.60 0.50 0.39 0.37 0.37 56.05%
P/EPS 84.45 72.72 146.85 92.86 21.79 15.22 10.94 292.05%
EY 1.18 1.38 0.68 1.08 4.59 6.57 9.14 -74.55%
DY 0.00 0.00 0.00 6.51 7.42 6.82 6.20 -
P/NAPS 1.11 0.00 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