[AXTERIA] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
06-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 89.84%
YoY- 288.23%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 32,934 16,899 30,931 31,524 18,125 27,825 30,664 4.88%
PBT 1,553 -1,396 2,858 7,159 1,694 -1,096 -1,300 -
Tax -891 215 -7 -865 2,216 206 1,217 -
NP 662 -1,181 2,851 6,294 3,910 -890 -83 -
-
NP to SH 662 -1,181 2,827 6,221 3,277 -1,312 -120 -
-
Tax Rate 57.37% - 0.24% 12.08% -130.81% - - -
Total Cost 32,272 18,080 28,080 25,230 14,215 28,715 30,747 3.28%
-
Net Worth 104,264 109,664 116,405 114,331 105,208 98,400 72,000 28.02%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 104,264 109,664 116,405 114,331 105,208 98,400 72,000 28.02%
NOSH 165,499 168,714 166,294 168,135 172,473 163,999 119,999 23.92%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.01% -6.99% 9.22% 19.97% 21.57% -3.20% -0.27% -
ROE 0.63% -1.08% 2.43% 5.44% 3.11% -1.33% -0.17% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.90 10.02 18.60 18.75 10.51 16.97 25.55 -15.36%
EPS 0.40 -0.70 1.70 3.70 1.90 -0.80 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.65 0.70 0.68 0.61 0.60 0.60 3.30%
Adjusted Per Share Value based on latest NOSH - 168,135
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.18 2.14 3.92 4.00 2.30 3.53 3.89 4.91%
EPS 0.08 -0.15 0.36 0.79 0.42 -0.17 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1322 0.1391 0.1476 0.145 0.1334 0.1248 0.0913 28.01%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.79 0.705 0.675 0.61 0.68 0.61 0.58 -
P/RPS 3.97 7.04 3.63 3.25 6.47 3.60 2.27 45.20%
P/EPS 197.50 -100.71 39.71 16.49 35.79 -76.25 -580.00 -
EY 0.51 -0.99 2.52 6.07 2.79 -1.31 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.08 0.96 0.90 1.11 1.02 0.97 18.43%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/08/16 27/05/16 29/02/16 06/11/15 13/08/15 24/04/15 09/02/15 -
Price 0.775 0.80 0.675 0.59 0.645 0.71 0.58 -
P/RPS 3.89 7.99 3.63 3.15 6.14 4.18 2.27 43.24%
P/EPS 193.75 -114.29 39.71 15.95 33.95 -88.75 -580.00 -
EY 0.52 -0.87 2.52 6.27 2.95 -1.13 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.23 0.96 0.87 1.06 1.18 0.97 17.17%

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