[AXTERIA] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 67.51%
YoY- 93.39%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 17,156 20,088 29,168 25,349 26,112 17,248 5,808 105.73%
PBT -4,604 -3,652 1,844 -1,312 -4,884 -10,024 -9,456 -38.08%
Tax -562 -794 -1,560 -418 -440 -504 -284 57.55%
NP -5,166 -4,446 284 -1,730 -5,324 -10,528 -9,740 -34.45%
-
NP to SH -5,166 -4,446 284 -1,730 -5,324 -10,528 -9,740 -34.45%
-
Tax Rate - - 84.60% - - - - -
Total Cost 22,322 24,534 28,884 27,079 31,436 27,776 15,548 27.23%
-
Net Worth 106,808 102,964 101,886 97,503 91,657 88,917 85,395 16.07%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 106,808 102,964 101,886 97,503 91,657 88,917 85,395 16.07%
NOSH 498,672 498,672 460,201 430,621 412,440 357,894 336,212 30.02%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -30.12% -22.13% 0.97% -6.82% -20.39% -61.04% -167.70% -
ROE -4.84% -4.32% 0.28% -1.77% -5.81% -11.84% -11.41% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.18 5.07 7.73 7.02 7.69 5.43 2.04 61.25%
EPS -1.25 -1.12 0.08 -0.48 -1.57 -3.32 -3.44 -49.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.27 0.27 0.27 0.28 0.30 -9.09%
Adjusted Per Share Value based on latest NOSH - 430,621
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.91 3.40 4.94 4.30 4.43 2.92 0.98 106.45%
EPS -0.88 -0.75 0.05 -0.29 -0.90 -1.78 -1.65 -34.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.181 0.1745 0.1727 0.1653 0.1554 0.1507 0.1447 16.07%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.14 0.165 0.21 0.235 0.235 0.235 0.285 -
P/RPS 3.35 3.25 2.72 3.35 3.06 4.33 13.97 -61.36%
P/EPS -11.13 -14.70 279.03 -49.05 -14.98 -7.09 -8.33 21.28%
EY -8.98 -6.80 0.36 -2.04 -6.67 -14.11 -12.01 -17.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.78 0.87 0.87 0.84 0.95 -31.35%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 27/05/22 24/02/22 26/11/21 27/09/21 27/05/21 -
Price 0.11 0.17 0.20 0.22 0.225 0.235 0.265 -
P/RPS 2.63 3.35 2.59 3.13 2.93 4.33 12.99 -65.48%
P/EPS -8.75 -15.14 265.74 -45.92 -14.35 -7.09 -7.74 8.51%
EY -11.43 -6.60 0.38 -2.18 -6.97 -14.11 -12.91 -7.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.65 0.74 0.81 0.83 0.84 0.88 -38.90%

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