[AXTERIA] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -142.89%
YoY- 9.98%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 114,210 86,112 99,666 67,596 108,405 103,300 91,902 15.51%
PBT 3,064 -652 314 -5,584 10,616 10,344 1,198 86.48%
Tax -2,557 -1,078 -1,352 860 1,550 2,076 4,844 -
NP 507 -1,730 -1,038 -4,724 12,166 12,420 6,042 -80.68%
-
NP to SH 507 -1,730 -1,038 -4,724 11,015 10,916 3,932 -74.31%
-
Tax Rate 83.45% - 430.57% - -14.60% -20.07% -404.34% -
Total Cost 113,703 87,842 100,704 72,320 96,239 90,880 85,860 20.49%
-
Net Worth 106,993 105,329 108,989 109,664 118,623 113,615 99,938 4.63%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 106,993 105,329 108,989 109,664 118,623 113,615 99,938 4.63%
NOSH 177,821 177,821 172,999 168,714 169,461 167,081 163,833 5.58%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.44% -2.01% -1.04% -6.99% 11.22% 12.02% 6.57% -
ROE 0.47% -1.64% -0.95% -4.31% 9.29% 9.61% 3.93% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.32 51.51 57.61 40.07 63.97 61.83 56.09 13.98%
EPS 0.30 -1.07 -0.60 -2.80 6.50 6.53 2.40 -74.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.63 0.65 0.70 0.68 0.61 3.23%
Adjusted Per Share Value based on latest NOSH - 168,714
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 14.48 10.92 12.64 8.57 13.75 13.10 11.65 15.52%
EPS 0.06 -0.22 -0.13 -0.60 1.40 1.38 0.50 -75.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1357 0.1336 0.1382 0.1391 0.1504 0.1441 0.1267 4.65%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.655 0.72 0.79 0.705 0.675 0.61 0.68 -
P/RPS 0.96 1.40 1.37 1.76 1.06 0.99 1.21 -14.23%
P/EPS 215.98 -69.55 -131.67 -25.18 10.38 9.34 28.33 284.97%
EY 0.46 -1.44 -0.76 -3.97 9.63 10.71 3.53 -74.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.14 1.25 1.08 0.96 0.90 1.11 -5.45%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 16/11/16 11/08/16 27/05/16 29/02/16 06/11/15 13/08/15 -
Price 0.645 0.695 0.775 0.80 0.675 0.59 0.645 -
P/RPS 0.94 1.35 1.35 2.00 1.06 0.95 1.15 -12.52%
P/EPS 212.68 -67.14 -129.17 -28.57 10.38 9.03 26.87 294.68%
EY 0.47 -1.49 -0.77 -3.50 9.63 11.07 3.72 -74.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.10 1.23 1.23 0.96 0.87 1.06 -3.15%

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