[AXTERIA] QoQ Quarter Result on 31-Dec-2016 [#4]

Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 331.71%
YoY- -36.15%
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 12,920 8,018 9,251 49,625 14,751 32,934 16,899 -16.37%
PBT -2,713 -4,784 -1,452 3,552 -645 1,553 -1,396 55.66%
Tax -131 1,075 -51 -1,747 -134 -891 215 -
NP -2,844 -3,709 -1,503 1,805 -779 662 -1,181 79.56%
-
NP to SH -2,844 -3,709 -1,503 1,805 -779 662 -1,181 79.56%
-
Tax Rate - - - 49.18% - 57.37% - -
Total Cost 15,764 11,727 10,754 47,820 15,530 32,272 18,080 -8.72%
-
Net Worth 98,611 101,954 105,296 106,993 105,329 104,264 109,664 -6.83%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 98,611 101,954 105,296 106,993 105,329 104,264 109,664 -6.83%
NOSH 177,821 177,821 177,821 177,821 177,821 165,499 168,714 3.56%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -22.01% -46.26% -16.25% 3.64% -5.28% 2.01% -6.99% -
ROE -2.88% -3.64% -1.43% 1.69% -0.74% 0.63% -1.08% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 7.73 4.80 5.53 29.68 8.82 19.90 10.02 -15.87%
EPS -1.70 -2.20 -0.90 1.10 -0.50 0.40 -0.70 80.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.63 0.64 0.63 0.63 0.65 -6.24%
Adjusted Per Share Value based on latest NOSH - 177,821
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.64 1.02 1.17 6.29 1.87 4.18 2.14 -16.24%
EPS -0.36 -0.47 -0.19 0.23 -0.10 0.08 -0.15 79.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.1293 0.1335 0.1357 0.1336 0.1322 0.1391 -6.82%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.43 0.575 0.655 0.655 0.72 0.79 0.705 -
P/RPS 5.56 11.99 11.83 2.21 8.16 3.97 7.04 -14.54%
P/EPS -25.27 -25.91 -72.84 60.67 -154.53 197.50 -100.71 -60.18%
EY -3.96 -3.86 -1.37 1.65 -0.65 0.51 -0.99 151.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.94 1.04 1.02 1.14 1.25 1.08 -22.96%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 28/08/17 23/05/17 21/02/17 16/11/16 11/08/16 27/05/16 -
Price 0.395 0.46 0.59 0.645 0.695 0.775 0.80 -
P/RPS 5.11 9.59 10.66 2.17 7.88 3.89 7.99 -25.74%
P/EPS -23.21 -20.73 -65.61 59.74 -149.16 193.75 -114.29 -65.41%
EY -4.31 -4.82 -1.52 1.67 -0.67 0.52 -0.87 190.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.94 1.01 1.10 1.23 1.23 -33.27%

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