[AXTERIA] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 62.81%
YoY- -41.24%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 25,349 26,112 17,248 5,808 5,681 2,436 2,740 338.91%
PBT -1,312 -4,884 -10,024 -9,456 -26,518 -11,526 -5,506 -61.46%
Tax -418 -440 -504 -284 330 -100 -98 162.31%
NP -1,730 -5,324 -10,528 -9,740 -26,188 -11,626 -5,604 -54.22%
-
NP to SH -1,730 -5,324 -10,528 -9,740 -26,188 -11,626 -5,604 -54.22%
-
Tax Rate - - - - - - - -
Total Cost 27,079 31,436 27,776 15,548 31,869 14,062 8,344 118.72%
-
Net Worth 97,503 91,657 88,917 85,395 72,187 95,322 97,267 0.16%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 97,503 91,657 88,917 85,395 72,187 95,322 97,267 0.16%
NOSH 430,621 412,440 357,894 336,212 221,483 194,535 194,535 69.60%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -6.82% -20.39% -61.04% -167.70% -460.98% -477.29% -204.53% -
ROE -1.77% -5.81% -11.84% -11.41% -36.28% -12.20% -5.76% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.02 7.69 5.43 2.04 2.83 1.25 1.41 190.72%
EPS -0.48 -1.57 -3.32 -3.44 -13.06 -5.97 -2.88 -69.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.28 0.30 0.36 0.49 0.50 -33.61%
Adjusted Per Share Value based on latest NOSH - 336,212
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3.21 3.31 2.19 0.74 0.72 0.31 0.35 336.38%
EPS -0.22 -0.68 -1.34 -1.24 -3.32 -1.47 -0.71 -54.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1236 0.1162 0.1128 0.1083 0.0915 0.1209 0.1233 0.16%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.235 0.235 0.235 0.285 0.31 0.295 0.385 -
P/RPS 3.35 3.06 4.33 13.97 10.94 23.56 27.33 -75.22%
P/EPS -49.05 -14.98 -7.09 -8.33 -2.37 -4.94 -13.36 137.42%
EY -2.04 -6.67 -14.11 -12.01 -42.13 -20.26 -7.48 -57.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.84 0.95 0.86 0.60 0.77 8.45%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 27/09/21 27/05/21 31/03/21 26/11/20 27/08/20 -
Price 0.22 0.225 0.235 0.265 0.285 0.225 0.33 -
P/RPS 3.13 2.93 4.33 12.99 10.06 17.97 23.43 -73.77%
P/EPS -45.92 -14.35 -7.09 -7.74 -2.18 -3.76 -11.46 151.64%
EY -2.18 -6.97 -14.11 -12.91 -45.82 -26.56 -8.73 -60.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.83 0.84 0.88 0.79 0.46 0.66 14.58%

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