[AXTERIA] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
13-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 174.92%
YoY- 46.39%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 67,596 108,405 103,300 91,902 111,300 152,059 161,860 -44.09%
PBT -5,584 10,616 10,344 1,198 -4,384 219 2,028 -
Tax 860 1,550 2,076 4,844 824 -3,941 -6,877 -
NP -4,724 12,166 12,420 6,042 -3,560 -3,722 -4,849 -1.72%
-
NP to SH -4,724 11,015 10,916 3,932 -5,248 -2,084 -2,616 48.23%
-
Tax Rate - -14.60% -20.07% -404.34% - 1,799.54% 339.10% -
Total Cost 72,320 96,239 90,880 85,860 114,860 155,781 166,709 -42.66%
-
Net Worth 109,664 118,623 113,615 99,938 98,400 96,184 98,100 7.70%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - 32,061 43,599 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 109,664 118,623 113,615 99,938 98,400 96,184 98,100 7.70%
NOSH 168,714 169,461 167,081 163,833 163,999 160,307 163,499 2.11%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -6.99% 11.22% 12.02% 6.57% -3.20% -2.45% -3.00% -
ROE -4.31% 9.29% 9.61% 3.93% -5.33% -2.17% -2.67% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 40.07 63.97 61.83 56.09 67.87 94.85 99.00 -45.25%
EPS -2.80 6.50 6.53 2.40 -3.20 -1.30 -1.60 45.17%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 26.67 -
NAPS 0.65 0.70 0.68 0.61 0.60 0.60 0.60 5.47%
Adjusted Per Share Value based on latest NOSH - 172,473
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 8.57 13.75 13.10 11.65 14.11 19.28 20.53 -44.11%
EPS -0.60 1.40 1.38 0.50 -0.67 -0.26 -0.33 48.91%
DPS 0.00 0.00 0.00 0.00 0.00 4.07 5.53 -
NAPS 0.1391 0.1504 0.1441 0.1267 0.1248 0.122 0.1244 7.72%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.705 0.675 0.61 0.68 0.61 0.58 0.70 -
P/RPS 1.76 1.06 0.99 1.21 0.90 0.61 0.71 83.06%
P/EPS -25.18 10.38 9.34 28.33 -19.06 -44.62 -43.75 -30.78%
EY -3.97 9.63 10.71 3.53 -5.25 -2.24 -2.29 44.26%
DY 0.00 0.00 0.00 0.00 0.00 34.48 38.10 -
P/NAPS 1.08 0.96 0.90 1.11 1.02 0.97 1.17 -5.19%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 06/11/15 13/08/15 24/04/15 09/02/15 10/11/14 -
Price 0.80 0.675 0.59 0.645 0.71 0.58 0.665 -
P/RPS 2.00 1.06 0.95 1.15 1.05 0.61 0.67 107.18%
P/EPS -28.57 10.38 9.03 26.87 -22.19 -44.62 -41.56 -22.09%
EY -3.50 9.63 11.07 3.72 -4.51 -2.24 -2.41 28.21%
DY 0.00 0.00 0.00 0.00 0.00 34.48 40.10 -
P/NAPS 1.23 0.96 0.87 1.06 1.18 0.97 1.11 7.07%

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