[AXTERIA] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -6.43%
YoY- 92.45%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
Revenue 91,902 163,924 192,178 341,230 246,314 312,640 246,358 -15.75%
PBT 1,198 4,834 2,522 19,744 9,358 26,004 23,270 -40.30%
Tax 4,844 -3,378 -1,620 -4,942 -1,432 -6,404 -5,774 -
NP 6,042 1,456 902 14,802 7,926 19,600 17,496 -16.88%
-
NP to SH 3,932 2,686 1,168 13,552 7,042 18,196 15,724 -21.41%
-
Tax Rate -404.34% 69.88% 64.23% 25.03% 15.30% 24.63% 24.81% -
Total Cost 85,860 162,468 191,276 326,428 238,388 293,040 228,862 -15.67%
-
Net Worth 99,938 104,082 159,626 140,601 137,404 136,469 138,439 -5.50%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
Div - 67,149 - - - - 8,545 -
Div Payout % - 2,500.00% - - - - 54.35% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
Net Worth 99,938 104,082 159,626 140,601 137,404 136,469 138,439 -5.50%
NOSH 163,833 167,874 194,666 169,400 171,756 168,481 170,913 -0.73%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
NP Margin 6.57% 0.89% 0.47% 4.34% 3.22% 6.27% 7.10% -
ROE 3.93% 2.58% 0.73% 9.64% 5.13% 13.33% 11.36% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
RPS 56.09 97.65 98.72 201.43 143.41 185.56 144.14 -15.13%
EPS 2.40 1.60 0.60 8.00 4.10 10.80 9.20 -20.83%
DPS 0.00 40.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.61 0.62 0.82 0.83 0.80 0.81 0.81 -4.81%
Adjusted Per Share Value based on latest NOSH - 175,277
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
RPS 15.58 27.78 32.57 57.84 41.75 52.99 41.76 -15.75%
EPS 0.67 0.46 0.20 2.30 1.19 3.08 2.67 -21.36%
DPS 0.00 11.38 0.00 0.00 0.00 0.00 1.45 -
NAPS 0.1694 0.1764 0.2706 0.2383 0.2329 0.2313 0.2346 -5.50%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/09/09 -
Price 0.68 0.72 0.575 0.64 0.67 0.79 0.79 -
P/RPS 1.21 0.74 0.58 0.32 0.47 0.00 0.55 14.69%
P/EPS 28.33 45.00 95.83 8.00 16.34 0.00 8.59 23.06%
EY 3.53 2.22 1.04 12.50 6.12 0.00 11.65 -18.74%
DY 0.00 55.56 0.00 0.00 0.00 0.00 6.33 -
P/NAPS 1.11 1.16 0.70 0.77 0.84 0.00 0.98 2.18%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
Date 13/08/15 28/08/14 16/08/13 15/08/12 18/08/11 30/07/10 18/11/09 -
Price 0.645 0.69 0.595 0.62 0.60 0.79 0.77 -
P/RPS 1.15 0.71 0.60 0.31 0.42 0.00 0.53 14.41%
P/EPS 26.87 43.12 99.17 7.75 14.63 0.00 8.37 22.48%
EY 3.72 2.32 1.01 12.90 6.83 0.00 11.95 -18.36%
DY 0.00 57.97 0.00 0.00 0.00 0.00 6.49 -
P/NAPS 1.06 1.11 0.73 0.75 0.75 0.00 0.95 1.92%

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