[AXTERIA] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 32.07%
YoY- -83.39%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 37,282 25,771 8,803 65,381 49,204 27,419 17,349 66.29%
PBT 506 275 268 1,452 2,392 2,038 1,819 -57.28%
Tax -263 -91 -91 -3,888 -929 -858 -861 -54.54%
NP 243 184 177 -2,436 1,463 1,180 958 -59.82%
-
NP to SH 243 184 177 -2,436 1,463 1,180 958 -59.82%
-
Tax Rate 51.98% 33.09% 33.96% 267.77% 38.84% 42.10% 47.33% -
Total Cost 37,039 25,587 8,626 67,817 47,741 26,239 16,391 71.94%
-
Net Worth 121,500 150,520 150,520 130,572 128,666 124,821 113,339 4.73%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 121,500 150,520 150,520 130,572 128,666 124,821 113,339 4.73%
NOSH 607,500 716,878 716,878 716,878 716,878 716,878 712,332 -10.04%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 0.65% 0.71% 2.01% -3.73% 2.97% 4.30% 5.52% -
ROE 0.20% 0.12% 0.12% -1.87% 1.14% 0.95% 0.85% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 6.14 3.60 1.23 10.52 8.03 4.61 3.21 53.90%
EPS 0.04 0.03 0.02 -0.16 0.24 0.20 0.18 -63.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.21 0.21 0.21 0.21 0.21 -3.19%
Adjusted Per Share Value based on latest NOSH - 590,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 6.32 4.37 1.49 11.08 8.34 4.65 2.94 66.33%
EPS 0.04 0.03 0.03 -0.41 0.25 0.20 0.16 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2059 0.2551 0.2551 0.2213 0.2181 0.2116 0.1921 4.72%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.13 0.135 0.14 0.15 0.165 0.16 0.155 -
P/RPS 2.12 3.75 11.40 1.43 2.05 3.47 4.82 -42.07%
P/EPS 325.00 525.89 566.93 -38.29 69.10 80.60 87.32 139.59%
EY 0.31 0.19 0.18 -2.61 1.45 1.24 1.15 -58.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.67 0.71 0.79 0.76 0.74 -8.26%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 29/08/24 20/05/24 28/02/24 24/11/23 25/08/23 30/05/23 -
Price 0.12 0.14 0.14 0.14 0.145 0.17 0.155 -
P/RPS 1.96 3.89 11.40 1.33 1.81 3.69 4.82 -45.02%
P/EPS 300.00 545.37 566.93 -35.73 60.73 85.63 87.32 127.17%
EY 0.33 0.18 0.18 -2.80 1.65 1.17 1.15 -56.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.67 0.67 0.69 0.81 0.74 -13.01%

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