[AXTERIA] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -30.88%
YoY- -40.87%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 277,113 252,185 257,256 257,654 259,843 255,304 232,377 12.44%
PBT 13,003 7,760 10,273 8,147 12,435 16,851 14,966 -8.93%
Tax -2,260 -1,041 -1,772 -1,420 -2,639 -3,796 -3,321 -22.61%
NP 10,743 6,719 8,501 6,727 9,796 13,055 11,645 -5.22%
-
NP to SH 10,082 6,111 7,880 6,197 8,965 11,851 10,359 -1.78%
-
Tax Rate 17.38% 13.41% 17.25% 17.43% 21.22% 22.53% 22.19% -
Total Cost 266,370 245,466 248,755 250,927 250,047 242,249 220,732 13.33%
-
Net Worth 142,137 137,283 136,137 140,871 140,571 136,469 137,018 2.47%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,012 6,012 6,012 11,151 5,138 9,413 9,413 -25.81%
Div Payout % 59.64% 98.39% 76.30% 179.94% 57.31% 79.44% 90.88% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 142,137 137,283 136,137 140,871 140,571 136,469 137,018 2.47%
NOSH 171,249 171,604 172,325 171,794 171,428 168,481 171,272 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.88% 2.66% 3.30% 2.61% 3.77% 5.11% 5.01% -
ROE 7.09% 4.45% 5.79% 4.40% 6.38% 8.68% 7.56% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 161.82 146.96 149.28 149.98 151.58 151.53 135.68 12.45%
EPS 5.89 3.56 4.57 3.61 5.23 7.03 6.05 -1.76%
DPS 3.50 3.50 3.49 6.50 3.00 5.50 5.50 -25.99%
NAPS 0.83 0.80 0.79 0.82 0.82 0.81 0.80 2.48%
Adjusted Per Share Value based on latest NOSH - 171,794
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 46.97 42.74 43.60 43.67 44.04 43.27 39.39 12.43%
EPS 1.71 1.04 1.34 1.05 1.52 2.01 1.76 -1.90%
DPS 1.02 1.02 1.02 1.89 0.87 1.60 1.60 -25.90%
NAPS 0.2409 0.2327 0.2307 0.2388 0.2383 0.2313 0.2322 2.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.59 0.67 0.69 0.75 0.79 0.79 0.80 -
P/RPS 0.36 0.46 0.46 0.50 0.52 0.52 0.59 -28.03%
P/EPS 10.02 18.81 15.09 20.79 15.11 11.23 13.23 -16.89%
EY 9.98 5.32 6.63 4.81 6.62 8.90 7.56 20.31%
DY 5.93 5.22 5.06 8.67 3.80 6.96 6.88 -9.42%
P/NAPS 0.71 0.84 0.87 0.91 0.96 0.98 1.00 -20.39%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 18/08/11 27/04/11 25/02/11 18/11/10 30/07/10 19/05/10 -
Price 0.64 0.60 0.69 0.72 0.79 0.79 0.79 -
P/RPS 0.40 0.41 0.46 0.48 0.52 0.52 0.58 -21.92%
P/EPS 10.87 16.85 15.09 19.96 15.11 11.23 13.06 -11.50%
EY 9.20 5.94 6.63 5.01 6.62 8.90 7.66 12.97%
DY 5.47 5.83 5.06 9.03 3.80 6.96 6.96 -14.82%
P/NAPS 0.77 0.75 0.87 0.88 0.96 0.98 0.99 -15.41%

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