[AXTERIA] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -334.8%
YoY- -901.86%
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 5,681 2,436 2,740 652 15,017 17,242 17,076 -51.82%
PBT -26,518 -11,526 -5,506 -6,796 -675 472 600 -
Tax 330 -100 -98 -100 -911 -116 -118 -
NP -26,188 -11,626 -5,604 -6,896 -1,586 356 482 -
-
NP to SH -26,188 -11,626 -5,604 -6,896 -1,586 356 482 -
-
Tax Rate - - - - - 24.58% 19.67% -
Total Cost 31,869 14,062 8,344 7,548 16,603 16,886 16,594 54.20%
-
Net Worth 72,187 95,322 97,267 99,212 101,158 103,103 103,103 -21.06%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 72,187 95,322 97,267 99,212 101,158 103,103 103,103 -21.06%
NOSH 221,483 194,535 194,535 194,535 194,535 194,535 194,535 8.99%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -460.98% -477.29% -204.53% -1,057.67% -10.56% 2.06% 2.82% -
ROE -36.28% -12.20% -5.76% -6.95% -1.57% 0.35% 0.47% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.83 1.25 1.41 0.34 7.72 8.86 8.78 -52.82%
EPS -13.06 -5.97 -2.88 -3.56 -0.82 0.19 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.49 0.50 0.51 0.52 0.53 0.53 -22.63%
Adjusted Per Share Value based on latest NOSH - 194,535
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.72 0.31 0.35 0.08 1.90 2.19 2.17 -51.91%
EPS -3.32 -1.47 -0.71 -0.87 -0.20 0.05 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0915 0.1209 0.1233 0.1258 0.1283 0.1308 0.1308 -21.11%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.31 0.295 0.385 0.32 0.34 0.375 0.41 -
P/RPS 10.94 23.56 27.33 95.48 4.40 4.23 4.67 75.93%
P/EPS -2.37 -4.94 -13.36 -9.03 -41.70 204.92 165.48 -
EY -42.13 -20.26 -7.48 -11.08 -2.40 0.49 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.60 0.77 0.63 0.65 0.71 0.77 7.61%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 26/11/20 27/08/20 24/06/20 28/02/20 27/11/19 27/08/19 -
Price 0.285 0.225 0.33 0.41 0.34 0.35 0.36 -
P/RPS 10.06 17.97 23.43 122.33 4.40 3.95 4.10 81.42%
P/EPS -2.18 -3.76 -11.46 -11.57 -41.70 191.26 145.30 -
EY -45.82 -26.56 -8.73 -8.65 -2.40 0.52 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.46 0.66 0.80 0.65 0.66 0.68 10.46%

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