[AXTERIA] YoY TTM 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- -35.82%
YoY- -69.26%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 112,288 123,948 184,393 248,124 338,775 252,185 255,304 -12.78%
PBT 10,174 735 762 5,768 20,411 7,760 16,851 -8.05%
Tax -1,548 -2,164 485 -1,988 -4,942 -1,041 -3,796 -13.87%
NP 8,626 -1,429 1,247 3,780 15,469 6,719 13,055 -6.66%
-
NP to SH 8,529 -1,460 1,577 4,478 14,568 6,111 11,851 -5.33%
-
Tax Rate 15.22% 294.42% -63.65% 34.47% 24.21% 13.41% 22.53% -
Total Cost 103,662 125,377 183,146 244,344 323,306 245,466 242,249 -13.18%
-
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 - - - 7,239 8,563 6,012 9,413 -
Div Payout % - - - 161.68% 58.78% 98.39% 79.44% -
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 7.68% -1.15% 0.68% 1.52% 4.57% 2.66% 5.11% -
ROE 8.18% -1.39% 1.32% 3.33% 10.01% 4.45% 8.68% -
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 67.85 71.86 95.54 151.30 193.28 146.96 151.53 -12.52%
EPS 5.15 -0.85 0.82 2.73 8.31 3.56 7.03 -5.04%
DPS 0.00 0.00 0.00 4.41 4.89 3.50 5.50 -
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 15.66 17.29 25.72 34.61 47.26 35.18 35.61 -12.78%
EPS 1.19 -0.20 0.22 0.62 2.03 0.85 1.65 -5.29%
DPS 0.00 0.00 0.00 1.01 1.19 0.84 1.31 -
NAPS 0.1454 0.1468 0.1669 0.1876 0.2029 0.1915 0.1904 -4.39%
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 1.16 0.95 0.75 0.38 0.33 0.46 0.52 14.29%
P/EPS 15.33 -80.33 88.12 21.06 7.70 18.81 11.23 5.31%
EY 6.52 -1.24 1.13 4.75 12.99 5.32 8.90 -5.04%
DY 0.00 0.00 0.00 7.68 7.63 5.22 6.96 -
P/NAPS 1.25 1.11 1.16 0.70 0.77 0.84 0.98 4.13%
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 1.14 0.90 0.72 0.39 0.32 0.41 0.52 13.96%
P/EPS 15.04 -76.20 84.45 21.79 7.46 16.85 11.23 4.98%
EY 6.65 -1.31 1.18 4.59 13.41 5.94 8.90 -4.73%
DY 0.00 0.00 0.00 7.42 7.88 5.83 6.96 -
P/NAPS 1.23 1.06 1.11 0.73 0.75 0.75 0.98 3.85%

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