[AXTERIA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -211.21%
YoY- -3365.92%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 8,624 1,452 5,681 1,827 1,370 163 15,017 -30.93%
PBT -5,012 -2,364 -26,518 -8,645 -2,753 -1,699 -675 281.06%
Tax -252 -71 330 -75 -49 -25 -911 -57.57%
NP -5,264 -2,435 -26,188 -8,720 -2,802 -1,724 -1,586 122.66%
-
NP to SH -5,264 -2,435 -26,188 -8,720 -2,802 -1,724 -1,586 122.66%
-
Tax Rate - - - - - - - -
Total Cost 13,888 3,887 31,869 10,547 4,172 1,887 16,603 -11.23%
-
Net Worth 88,917 85,395 72,187 95,322 97,267 99,212 101,158 -8.24%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 88,917 85,395 72,187 95,322 97,267 99,212 101,158 -8.24%
NOSH 357,894 336,212 221,483 194,535 194,535 194,535 194,535 50.19%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -61.04% -167.70% -460.98% -477.29% -204.53% -1,057.67% -10.56% -
ROE -5.92% -2.85% -36.28% -9.15% -2.88% -1.74% -1.57% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2.72 0.51 2.83 0.94 0.70 0.08 7.72 -50.14%
EPS -1.66 -0.86 -13.06 -4.48 -1.44 -0.89 -0.82 60.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.30 0.36 0.49 0.50 0.51 0.52 -33.83%
Adjusted Per Share Value based on latest NOSH - 194,535
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.46 0.25 0.96 0.31 0.23 0.03 2.55 -31.07%
EPS -0.89 -0.41 -4.44 -1.48 -0.47 -0.29 -0.27 121.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1507 0.1447 0.1224 0.1616 0.1649 0.1682 0.1715 -8.26%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.235 0.285 0.31 0.295 0.385 0.32 0.34 -
P/RPS 8.65 55.87 10.94 31.41 54.67 381.91 4.40 56.99%
P/EPS -14.18 -33.32 -2.37 -6.58 -26.73 -36.11 -41.70 -51.31%
EY -7.05 -3.00 -42.13 -15.19 -3.74 -2.77 -2.40 105.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 0.86 0.60 0.77 0.63 0.65 18.66%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/09/21 27/05/21 31/03/21 26/11/20 27/08/20 24/06/20 28/02/20 -
Price 0.235 0.265 0.285 0.225 0.33 0.41 0.34 -
P/RPS 8.65 51.95 10.06 23.96 46.86 489.32 4.40 56.99%
P/EPS -14.18 -30.98 -2.18 -5.02 -22.91 -46.26 -41.70 -51.31%
EY -7.05 -3.23 -45.82 -19.92 -4.36 -2.16 -2.40 105.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.79 0.46 0.66 0.80 0.65 18.66%

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