[AXTERIA] QoQ TTM 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- -34.61%
YoY- -50.84%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 201,209 223,552 248,124 290,037 315,843 323,587 338,775 -29.27%
PBT -71 501 5,768 9,259 14,540 17,027 20,411 -
Tax 1,042 -170 -1,988 -2,538 -3,810 -4,259 -4,942 -
NP 971 331 3,780 6,721 10,730 12,768 15,469 -84.12%
-
NP to SH 818 1,197 4,478 6,977 10,670 11,763 14,568 -85.25%
-
Tax Rate - 33.93% 34.47% 27.41% 26.20% 25.01% 24.21% -
Total Cost 200,238 223,221 244,344 283,316 305,113 310,819 323,306 -27.27%
-
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 7,239 7,239 7,239 8,563 8,563 -
Div Payout % - 604.85% 161.68% 103.77% 67.85% 72.80% 58.78% -
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 0.48% 0.15% 1.52% 2.32% 3.40% 3.95% 4.57% -
ROE 0.47% 0.75% 3.33% 4.73% 6.94% 8.07% 10.01% -
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 93.80 114.64 151.30 161.13 174.50 188.74 193.28 -38.16%
EPS 0.38 0.61 2.73 3.88 5.90 6.86 8.31 -87.14%
DPS 0.00 3.71 4.41 4.02 4.00 4.99 4.89 -
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 28.07 31.18 34.61 40.46 44.06 45.14 47.26 -29.27%
EPS 0.11 0.17 0.62 0.97 1.49 1.64 2.03 -85.60%
DPS 0.00 1.01 1.01 1.01 1.01 1.19 1.19 -
NAPS 0.2454 0.2231 0.1876 0.2059 0.2146 0.2033 0.2029 13.47%
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 0.60 0.49 0.38 0.36 0.36 0.32 0.33 48.80%
P/EPS 148.16 91.23 21.06 14.96 10.52 8.89 7.70 614.20%
EY 0.67 1.10 4.75 6.68 9.51 11.25 12.99 -86.06%
DY 0.00 6.63 7.68 6.93 6.45 8.19 7.63 -
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 0.60 0.50 0.39 0.37 0.37 0.33 0.32 51.88%
P/EPS 146.85 92.86 21.79 15.22 10.94 9.18 7.46 625.10%
EY 0.68 1.08 4.59 6.57 9.14 10.89 13.41 -86.22%
DY 0.00 6.51 7.42 6.82 6.20 7.93 7.88 -
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