[AXTERIA] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -197.39%
YoY- -604.37%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 91,902 111,300 152,059 161,860 163,924 155,928 236,934 -46.90%
PBT 1,198 -4,384 219 2,028 4,834 4,080 1,757 -22.58%
Tax 4,844 824 -3,941 -6,877 -3,378 64 -787 -
NP 6,042 -3,560 -3,722 -4,849 1,456 4,144 970 239.67%
-
NP to SH 3,932 -5,248 -2,084 -2,616 2,686 4,596 818 185.64%
-
Tax Rate -404.34% - 1,799.54% 339.10% 69.88% -1.57% 44.79% -
Total Cost 85,860 114,860 155,781 166,709 162,468 151,784 235,964 -49.12%
-
Net Worth 99,938 98,400 96,184 98,100 104,082 138,908 134,151 -17.86%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 32,061 43,599 67,149 137,194 - -
Div Payout % - - 0.00% 0.00% 2,500.00% 2,985.07% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 99,938 98,400 96,184 98,100 104,082 138,908 134,151 -17.86%
NOSH 163,833 163,999 160,307 163,499 167,874 171,492 163,600 0.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.57% -3.20% -2.45% -3.00% 0.89% 2.66% 0.41% -
ROE 3.93% -5.33% -2.17% -2.67% 2.58% 3.31% 0.61% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 56.09 67.87 94.85 99.00 97.65 90.92 144.83 -46.96%
EPS 2.40 -3.20 -1.30 -1.60 1.60 2.68 0.50 185.37%
DPS 0.00 0.00 20.00 26.67 40.00 80.00 0.00 -
NAPS 0.61 0.60 0.60 0.60 0.62 0.81 0.82 -17.94%
Adjusted Per Share Value based on latest NOSH - 165,250
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.58 18.86 25.77 27.43 27.78 26.43 40.16 -46.89%
EPS 0.67 -0.89 -0.35 -0.44 0.46 0.78 0.14 184.80%
DPS 0.00 0.00 5.43 7.39 11.38 23.25 0.00 -
NAPS 0.1694 0.1668 0.163 0.1663 0.1764 0.2354 0.2274 -17.86%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.68 0.61 0.58 0.70 0.72 0.66 0.565 -
P/RPS 1.21 0.90 0.61 0.71 0.74 0.73 0.39 113.16%
P/EPS 28.33 -19.06 -44.62 -43.75 45.00 24.63 113.00 -60.34%
EY 3.53 -5.25 -2.24 -2.29 2.22 4.06 0.88 153.10%
DY 0.00 0.00 34.48 38.10 55.56 121.21 0.00 -
P/NAPS 1.11 1.02 0.97 1.17 1.16 0.81 0.69 37.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 13/08/15 24/04/15 09/02/15 10/11/14 28/08/14 18/04/14 21/02/14 -
Price 0.645 0.71 0.58 0.665 0.69 0.865 0.56 -
P/RPS 1.15 1.05 0.61 0.67 0.71 0.95 0.39 106.03%
P/EPS 26.87 -22.19 -44.62 -41.56 43.12 32.28 112.00 -61.49%
EY 3.72 -4.51 -2.24 -2.41 2.32 3.10 0.89 160.15%
DY 0.00 0.00 34.48 40.10 57.97 92.49 0.00 -
P/NAPS 1.06 1.18 0.97 1.11 1.11 1.07 0.68 34.55%

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