[AXTERIA] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 110.28%
YoY- -91.86%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 114,210 108,405 152,059 236,934 316,843 291,318 207,187 -9.44%
PBT 3,064 10,616 219 1,757 14,540 15,219 9,581 -17.29%
Tax -2,557 1,550 -3,941 -787 -3,810 -3,187 -1,926 4.83%
NP 507 12,166 -3,722 970 10,730 12,032 7,655 -36.36%
-
NP to SH 507 11,015 -2,084 818 10,043 11,314 7,139 -35.62%
-
Tax Rate 83.45% -14.60% 1,799.54% 44.79% 26.20% 20.94% 20.10% -
Total Cost 113,703 96,239 155,781 235,964 306,113 279,286 199,532 -8.93%
-
Net Worth 106,993 118,623 96,184 134,151 144,687 143,996 140,720 -4.46%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 32,061 - 6,808 8,571 6,006 -
Div Payout % - - 0.00% - 67.80% 75.76% 84.13% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 106,993 118,623 96,184 134,151 144,687 143,996 140,720 -4.46%
NOSH 177,821 169,461 160,307 163,600 170,220 171,424 171,610 0.59%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.44% 11.22% -2.45% 0.41% 3.39% 4.13% 3.69% -
ROE 0.47% 9.29% -2.17% 0.61% 6.94% 7.86% 5.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.32 63.97 94.85 144.83 186.14 169.94 120.73 -9.04%
EPS 0.30 6.50 -1.30 0.50 5.90 6.60 4.16 -35.45%
DPS 0.00 0.00 20.00 0.00 4.00 5.00 3.50 -
NAPS 0.64 0.70 0.60 0.82 0.85 0.84 0.82 -4.04%
Adjusted Per Share Value based on latest NOSH - 214,499
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.93 15.12 21.21 33.05 44.20 40.64 28.90 -9.44%
EPS 0.07 1.54 -0.29 0.11 1.40 1.58 1.00 -35.77%
DPS 0.00 0.00 4.47 0.00 0.95 1.20 0.84 -
NAPS 0.1492 0.1655 0.1342 0.1871 0.2018 0.2009 0.1963 -4.46%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.655 0.675 0.58 0.565 0.62 0.60 0.75 -
P/RPS 0.96 1.06 0.61 0.39 0.33 0.35 0.00 -
P/EPS 215.98 10.38 -44.62 113.00 10.51 9.09 0.00 -
EY 0.46 9.63 -2.24 0.88 9.52 11.00 0.00 -
DY 0.00 0.00 34.48 0.00 6.45 8.33 4.67 -
P/NAPS 1.02 0.96 0.97 0.69 0.73 0.71 0.91 1.91%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 29/02/16 09/02/15 21/02/14 22/02/13 24/02/12 25/02/11 -
Price 0.645 0.675 0.58 0.56 0.645 0.63 0.72 -
P/RPS 0.94 1.06 0.61 0.39 0.35 0.37 0.00 -
P/EPS 212.68 10.38 -44.62 112.00 10.93 9.55 0.00 -
EY 0.47 9.63 -2.24 0.89 9.15 10.48 0.00 -
DY 0.00 0.00 34.48 0.00 6.20 7.94 4.86 -
P/NAPS 1.01 0.96 0.97 0.68 0.76 0.75 0.88 2.32%

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