[AXTERIA] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 10.6%
YoY- 178.66%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Revenue 38,982 46,817 72,623 50,068 55,233 50,466 88,803 -13.33%
PBT 1,020 -112 5,169 691 4,616 -1,435 5,169 -24.57%
Tax 16 4 -1,268 154 -1,126 506 -1,130 -
NP 1,036 -108 3,901 845 3,490 -929 4,039 -21.06%
-
NP to SH 1,149 -72 3,621 741 3,057 -942 3,769 -18.65%
-
Tax Rate -1.57% - 24.53% -22.29% 24.39% - 21.86% -
Total Cost 37,946 46,925 68,722 49,223 51,743 51,395 84,764 -13.03%
-
Net Worth 138,908 147,600 139,005 136,137 133,210 137,018 144,827 -0.72%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Div 34,298 - - - - 5,138 - -
Div Payout % 2,985.07% - - - - 0.00% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Net Worth 138,908 147,600 139,005 136,137 133,210 137,018 144,827 -0.72%
NOSH 171,492 180,000 171,611 172,325 170,782 171,272 174,490 -0.30%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
NP Margin 2.66% -0.23% 5.37% 1.69% 6.32% -1.84% 4.55% -
ROE 0.83% -0.05% 2.60% 0.54% 2.29% -0.69% 2.60% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
RPS 22.73 26.01 42.32 29.05 32.34 29.47 50.89 -13.07%
EPS 0.67 -0.04 2.11 0.43 1.79 -0.55 2.16 -18.40%
DPS 20.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.81 0.82 0.81 0.79 0.78 0.80 0.83 -0.42%
Adjusted Per Share Value based on latest NOSH - 172,325
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
RPS 6.61 7.94 12.31 8.49 9.36 8.55 15.05 -13.32%
EPS 0.19 -0.01 0.61 0.13 0.52 -0.16 0.64 -19.02%
DPS 5.81 0.00 0.00 0.00 0.00 0.87 0.00 -
NAPS 0.2354 0.2502 0.2356 0.2307 0.2258 0.2322 0.2455 -0.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 30/06/09 31/03/10 30/06/08 -
Price 0.66 0.58 0.61 0.69 0.74 0.80 0.84 -
P/RPS 2.90 2.23 1.44 2.37 2.29 0.00 1.65 10.29%
P/EPS 98.51 -1,450.00 28.91 160.47 41.34 0.00 38.89 17.53%
EY 1.02 -0.07 3.46 0.62 2.42 0.00 2.57 -14.83%
DY 30.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.71 0.75 0.87 0.95 0.98 1.01 -3.76%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Date 18/04/14 26/04/13 25/04/12 27/04/11 31/07/09 19/05/10 04/08/08 -
Price 0.865 0.59 0.61 0.69 0.75 0.79 0.88 -
P/RPS 3.81 2.27 1.44 2.37 2.32 0.00 1.73 14.70%
P/EPS 129.10 -1,475.00 28.91 160.47 41.90 0.00 40.74 22.19%
EY 0.77 -0.07 3.46 0.62 2.39 0.00 2.45 -18.22%
DY 23.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.72 0.75 0.87 0.96 0.96 1.06 0.16%

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