[AXTERIA] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -1285.8%
YoY- -27.27%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 46,689 40,252 34,538 37,004 114,210 86,112 99,666 -39.59%
PBT -13,643 -11,932 -12,472 -5,808 3,064 -652 314 -
Tax -240 1,190 2,048 -204 -2,557 -1,078 -1,352 -68.31%
NP -13,883 -10,741 -10,424 -6,012 507 -1,730 -1,038 460.79%
-
NP to SH -13,883 -10,741 -10,424 -6,012 507 -1,730 -1,038 460.79%
-
Tax Rate - - - - 83.45% - 430.57% -
Total Cost 60,572 50,993 44,962 43,016 113,703 87,842 100,704 -28.67%
-
Net Worth 93,597 98,611 101,954 105,296 106,993 105,329 108,989 -9.62%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 93,597 98,611 101,954 105,296 106,993 105,329 108,989 -9.62%
NOSH 177,821 177,821 177,821 177,821 177,821 177,821 172,999 1.84%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -29.74% -26.69% -30.18% -16.25% 0.44% -2.01% -1.04% -
ROE -14.83% -10.89% -10.22% -5.71% 0.47% -1.64% -0.95% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.93 24.08 20.66 22.14 68.32 51.51 57.61 -38.20%
EPS -8.30 -6.40 -6.20 -3.60 0.30 -1.07 -0.60 473.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.59 0.61 0.63 0.64 0.63 0.63 -7.53%
Adjusted Per Share Value based on latest NOSH - 177,821
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.92 5.10 4.38 4.69 14.48 10.92 12.64 -39.60%
EPS -1.76 -1.36 -1.32 -0.76 0.06 -0.22 -0.13 465.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.1251 0.1293 0.1335 0.1357 0.1336 0.1382 -9.61%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.475 0.43 0.575 0.655 0.655 0.72 0.79 -
P/RPS 1.70 1.79 2.78 2.96 0.96 1.40 1.37 15.42%
P/EPS -5.72 -6.69 -9.22 -18.21 215.98 -69.55 -131.67 -87.57%
EY -17.49 -14.95 -10.85 -5.49 0.46 -1.44 -0.76 704.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.73 0.94 1.04 1.02 1.14 1.25 -22.61%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 28/08/17 23/05/17 21/02/17 16/11/16 11/08/16 -
Price 0.42 0.395 0.46 0.59 0.645 0.695 0.775 -
P/RPS 1.50 1.64 2.23 2.66 0.94 1.35 1.35 7.25%
P/EPS -5.06 -6.15 -7.38 -16.40 212.68 -67.14 -129.17 -88.39%
EY -19.78 -16.27 -13.56 -6.10 0.47 -1.49 -0.77 765.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.75 0.94 1.01 1.10 1.23 -28.02%

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