[AXTERIA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1812.44%
YoY- -1594.87%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,125 27,825 30,664 47,334 46,098 38,982 56,063 -52.99%
PBT 1,694 -1,096 -1,300 1,437 913 1,020 914 51.05%
Tax 2,216 206 1,217 -5,803 -1,222 16 -268 -
NP 3,910 -890 -83 -4,366 -309 1,036 646 233.21%
-
NP to SH 3,277 -1,312 -120 -3,305 193 1,149 429 289.31%
-
Tax Rate -130.81% - - 403.83% 133.84% -1.57% 29.32% -
Total Cost 14,215 28,715 30,747 51,700 46,407 37,946 55,417 -59.72%
-
Net Worth 105,208 98,400 72,000 99,150 119,659 138,908 175,889 -29.07%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - 34,298 - -
Div Payout % - - - - - 2,985.07% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 105,208 98,400 72,000 99,150 119,659 138,908 175,889 -29.07%
NOSH 172,473 163,999 119,999 165,250 192,999 171,492 214,499 -13.56%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 21.57% -3.20% -0.27% -9.22% -0.67% 2.66% 1.15% -
ROE 3.11% -1.33% -0.17% -3.33% 0.16% 0.83% 0.24% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.51 16.97 25.55 28.64 23.88 22.73 26.14 -45.61%
EPS 1.90 -0.80 -0.10 -2.00 0.10 0.67 0.20 350.40%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 0.61 0.60 0.60 0.60 0.62 0.81 0.82 -17.94%
Adjusted Per Share Value based on latest NOSH - 165,250
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.07 4.72 5.20 8.02 7.81 6.61 9.50 -53.00%
EPS 0.56 -0.22 -0.02 -0.56 0.03 0.19 0.07 301.52%
DPS 0.00 0.00 0.00 0.00 0.00 5.81 0.00 -
NAPS 0.1783 0.1668 0.122 0.1681 0.2028 0.2354 0.2981 -29.07%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.68 0.61 0.58 0.70 0.72 0.66 0.565 -
P/RPS 6.47 3.60 2.27 2.44 3.01 2.90 2.16 108.21%
P/EPS 35.79 -76.25 -580.00 -35.00 720.00 98.51 282.50 -74.87%
EY 2.79 -1.31 -0.17 -2.86 0.14 1.02 0.35 300.56%
DY 0.00 0.00 0.00 0.00 0.00 30.30 0.00 -
P/NAPS 1.11 1.02 0.97 1.17 1.16 0.81 0.69 37.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 13/08/15 24/04/15 09/02/15 10/11/14 28/08/14 18/04/14 21/02/14 -
Price 0.645 0.71 0.58 0.665 0.69 0.865 0.56 -
P/RPS 6.14 4.18 2.27 2.32 2.89 3.81 2.14 102.30%
P/EPS 33.95 -88.75 -580.00 -33.25 690.00 129.10 280.00 -75.59%
EY 2.95 -1.13 -0.17 -3.01 0.14 0.77 0.36 308.02%
DY 0.00 0.00 0.00 0.00 0.00 23.12 0.00 -
P/NAPS 1.06 1.18 0.97 1.11 1.11 1.07 0.68 34.55%

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