[AXTERIA] YoY Annual (Unaudited) Result on 31-Mar-2009 [#4]

Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
YoY- -43.5%
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 291,318 207,187 181,911 279,939 339,948 314,492 301,927 -0.61%
PBT 15,219 9,581 16,400 11,624 20,080 22,334 22,767 -6.75%
Tax -3,187 -1,926 -3,827 -2,353 -3,956 -4,344 -5,583 -9.28%
NP 12,032 7,655 12,573 9,271 16,124 17,990 17,184 -6.00%
-
NP to SH 11,314 7,139 11,299 8,547 15,127 16,903 16,628 -6.47%
-
Tax Rate 20.94% 20.10% 23.34% 20.24% 19.70% 19.45% 24.52% -
Total Cost 279,286 199,532 169,338 270,668 323,824 296,502 284,743 -0.33%
-
Net Worth 143,996 140,720 136,952 140,143 144,570 144,735 136,761 0.89%
Dividend
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 8,571 6,006 4,279 7,785 14,545 18,953 17,301 -11.48%
Div Payout % 75.76% 84.13% 37.88% 91.09% 96.15% 112.13% 104.05% -
Equity
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 143,996 140,720 136,952 140,143 144,570 144,735 136,761 0.89%
NOSH 171,424 171,610 171,190 173,016 176,305 172,303 164,773 0.68%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.13% 3.69% 6.91% 3.31% 4.74% 5.72% 5.69% -
ROE 7.86% 5.07% 8.25% 6.10% 10.46% 11.68% 12.16% -
Per Share
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 169.94 120.73 106.26 161.80 192.82 182.52 183.24 -1.30%
EPS 6.60 4.16 6.60 4.94 8.58 9.81 10.10 -7.12%
DPS 5.00 3.50 2.50 4.50 8.25 11.00 10.50 -12.09%
NAPS 0.84 0.82 0.80 0.81 0.82 0.84 0.83 0.20%
Adjusted Per Share Value based on latest NOSH - 171,041
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 49.38 35.12 30.83 47.45 57.62 53.30 51.17 -0.61%
EPS 1.92 1.21 1.92 1.45 2.56 2.86 2.82 -6.46%
DPS 1.45 1.02 0.73 1.32 2.47 3.21 2.93 -11.50%
NAPS 0.2441 0.2385 0.2321 0.2375 0.245 0.2453 0.2318 0.90%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.60 0.75 0.80 0.69 0.92 0.95 0.76 -
P/RPS 0.35 0.00 0.75 0.43 0.48 0.52 0.41 -2.71%
P/EPS 9.09 0.00 12.12 13.97 10.72 9.68 7.53 3.32%
EY 11.00 0.00 8.25 7.16 9.33 10.33 13.28 -3.21%
DY 8.33 4.67 3.13 6.52 8.97 11.58 13.82 -8.41%
P/NAPS 0.71 0.91 1.00 0.85 1.12 1.13 0.92 -4.40%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/02/12 25/02/11 19/05/10 20/05/09 20/05/08 29/05/07 24/05/06 -
Price 0.63 0.72 0.79 0.75 0.94 0.93 0.77 -
P/RPS 0.37 0.00 0.74 0.46 0.49 0.51 0.42 -2.17%
P/EPS 9.55 0.00 11.97 15.18 10.96 9.48 7.63 3.97%
EY 10.48 0.00 8.35 6.59 9.13 10.55 13.11 -3.81%
DY 7.94 4.86 3.16 6.00 8.78 11.83 13.64 -8.97%
P/NAPS 0.75 0.88 0.99 0.93 1.15 1.11 0.93 -3.66%

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