[AXTERIA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 102.85%
YoY- 116.01%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 15,017 12,932 8,538 4,575 36,389 29,542 18,753 -13.73%
PBT -675 354 300 245 -7,140 -1,910 -844 -13.80%
Tax -911 -87 -59 -30 -409 -125 -83 391.73%
NP -1,586 267 241 215 -7,549 -2,035 -927 42.90%
-
NP to SH -1,586 267 241 215 -7,549 -2,035 -927 42.90%
-
Tax Rate - 24.58% 19.67% 12.24% - - - -
Total Cost 16,603 12,665 8,297 4,360 43,938 31,577 19,680 -10.68%
-
Net Worth 101,158 103,103 103,103 103,103 93,155 90,556 93,597 5.30%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 101,158 103,103 103,103 103,103 93,155 90,556 93,597 5.30%
NOSH 194,535 194,535 194,535 194,535 194,535 182,106 177,821 6.15%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -10.56% 2.06% 2.82% 4.70% -20.75% -6.89% -4.94% -
ROE -1.57% 0.26% 0.23% 0.21% -8.10% -2.25% -0.99% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.72 6.65 4.39 2.35 20.31 17.62 11.22 -22.00%
EPS -0.82 0.14 0.12 0.10 -4.40 -1.20 -0.60 23.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.53 0.53 0.52 0.54 0.56 -4.80%
Adjusted Per Share Value based on latest NOSH - 194,535
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.90 1.64 1.08 0.58 4.61 3.75 2.38 -13.90%
EPS -0.20 0.03 0.03 0.03 -0.96 -0.26 -0.12 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1283 0.1308 0.1308 0.1308 0.1181 0.1148 0.1187 5.30%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.34 0.375 0.41 0.42 0.41 0.375 0.37 -
P/RPS 4.40 5.64 9.34 17.86 2.02 2.13 3.30 21.07%
P/EPS -41.70 273.22 330.95 380.02 -9.73 -30.90 -66.71 -26.82%
EY -2.40 0.37 0.30 0.26 -10.28 -3.24 -1.50 36.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.77 0.79 0.79 0.69 0.66 -1.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 27/08/19 28/05/19 28/02/19 19/11/18 27/08/18 -
Price 0.34 0.35 0.36 0.37 0.435 0.415 0.315 -
P/RPS 4.40 5.27 8.20 15.73 2.14 2.36 2.81 34.73%
P/EPS -41.70 255.01 290.59 334.78 -10.32 -34.20 -56.79 -18.56%
EY -2.40 0.39 0.34 0.30 -9.69 -2.92 -1.76 22.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.68 0.70 0.84 0.77 0.56 10.41%

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