[AXTERIA] YoY TTM 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- 2.64%
YoY- 138.39%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
Revenue 123,948 184,393 248,124 338,775 252,185 255,304 216,578 -9.24%
PBT 735 762 5,768 20,411 7,760 16,851 9,666 -36.11%
Tax -2,164 485 -1,988 -4,942 -1,041 -3,796 -2,176 -0.09%
NP -1,429 1,247 3,780 15,469 6,719 13,055 7,490 -
-
NP to SH -1,460 1,577 4,478 14,568 6,111 11,851 6,534 -
-
Tax Rate 294.42% -63.65% 34.47% 24.21% 13.41% 22.53% 22.51% -
Total Cost 125,377 183,146 244,344 323,306 245,466 242,249 209,088 -8.50%
-
Net Worth 105,208 119,659 134,479 145,480 137,283 136,469 138,535 -4.67%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
Div - - 7,239 8,563 6,012 9,413 11,972 -
Div Payout % - - 161.68% 58.78% 98.39% 79.44% 183.24% -
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 105,208 119,659 134,479 145,480 137,283 136,469 138,535 -4.67%
NOSH 172,473 192,999 163,999 175,277 171,604 168,481 171,032 0.14%
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 -1.15% 0.68% 1.52% 4.57% 2.66% 5.11% 3.46% -
ROE -1.39% 1.32% 3.33% 10.01% 4.45% 8.68% 4.72% -
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 71.86 95.54 151.30 193.28 146.96 151.53 126.63 -9.38%
EPS -0.85 0.82 2.73 8.31 3.56 7.03 3.82 -
DPS 0.00 0.00 4.41 4.89 3.50 5.50 7.00 -
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 21.01 31.25 42.05 57.42 42.74 43.27 36.71 -9.24%
EPS -0.25 0.27 0.76 2.47 1.04 2.01 1.11 -
DPS 0.00 0.00 1.23 1.45 1.02 1.60 2.03 -
NAPS 0.1783 0.2028 0.2279 0.2466 0.2327 0.2313 0.2348 -4.67%
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 0.95 0.75 0.38 0.33 0.46 0.52 0.62 7.70%
P/EPS -80.33 88.12 21.06 7.70 18.81 11.23 20.68 -
EY -1.24 1.13 4.75 12.99 5.32 8.90 4.84 -
DY 0.00 0.00 7.68 7.63 5.22 6.96 8.86 -
P/NAPS 1.11 1.16 0.70 0.77 0.84 0.98 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 0.90 0.72 0.39 0.32 0.41 0.52 0.61 6.99%
P/EPS -76.20 84.45 21.79 7.46 16.85 11.23 20.16 -
EY -1.31 1.18 4.59 13.41 5.94 8.90 4.96 -
DY 0.00 0.00 7.42 7.88 5.83 6.96 9.09 -
P/NAPS 1.06 1.11 0.73 0.75 0.75 0.98 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