[AXTERIA] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1011.11%
YoY- -79.21%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 32,934 18,125 46,098 55,079 96,992 73,089 78,160 -13.40%
PBT 1,553 1,694 913 1,212 4,703 3,988 6,501 -21.21%
Tax -891 2,216 -1,222 -653 -1,203 -870 -1,601 -9.29%
NP 662 3,910 -309 559 3,500 3,118 4,900 -28.34%
-
NP to SH 662 3,277 193 656 3,155 2,780 4,549 -27.45%
-
Tax Rate 57.37% -130.81% 133.84% 53.88% 25.58% 21.82% 24.63% -
Total Cost 32,272 14,215 46,407 54,520 93,492 69,971 73,260 -12.76%
-
Net Worth 104,264 105,208 119,659 134,479 145,480 137,283 136,469 -4.38%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 104,264 105,208 119,659 134,479 145,480 137,283 136,469 -4.38%
NOSH 165,499 172,473 192,999 163,999 175,277 171,604 168,481 -0.29%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.01% 21.57% -0.67% 1.01% 3.61% 4.27% 6.27% -
ROE 0.63% 3.11% 0.16% 0.49% 2.17% 2.03% 3.33% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.90 10.51 23.88 33.58 55.34 42.59 46.39 -13.14%
EPS 0.40 1.90 0.10 0.40 1.80 1.62 2.70 -27.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.61 0.62 0.82 0.83 0.80 0.81 -4.09%
Adjusted Per Share Value based on latest NOSH - 163,999
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.58 3.07 7.81 9.34 16.44 12.39 13.25 -13.41%
EPS 0.11 0.56 0.03 0.11 0.53 0.47 0.77 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.1783 0.2028 0.2279 0.2466 0.2327 0.2313 -4.38%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.79 0.68 0.72 0.575 0.64 0.67 0.79 -
P/RPS 3.97 6.47 3.01 1.71 1.16 1.57 0.00 -
P/EPS 197.50 35.79 720.00 143.75 35.56 41.36 0.00 -
EY 0.51 2.79 0.14 0.70 2.81 2.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.11 1.16 0.70 0.77 0.84 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 11/08/16 13/08/15 28/08/14 16/08/13 15/08/12 18/08/11 30/07/10 -
Price 0.775 0.645 0.69 0.595 0.62 0.60 0.79 -
P/RPS 3.89 6.14 2.89 1.77 1.12 1.41 0.00 -
P/EPS 193.75 33.95 690.00 148.75 34.44 37.04 0.00 -
EY 0.52 2.95 0.14 0.67 2.90 2.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.06 1.11 0.73 0.75 0.75 0.00 -

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