[AXTERIA] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -141.78%
YoY- 9.98%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 49,625 14,751 32,934 16,899 30,931 31,524 18,125 95.11%
PBT 3,552 -645 1,553 -1,396 2,858 7,159 1,694 63.45%
Tax -1,747 -134 -891 215 -7 -865 2,216 -
NP 1,805 -779 662 -1,181 2,851 6,294 3,910 -40.12%
-
NP to SH 1,805 -779 662 -1,181 2,827 6,221 3,277 -32.68%
-
Tax Rate 49.18% - 57.37% - 0.24% 12.08% -130.81% -
Total Cost 47,820 15,530 32,272 18,080 28,080 25,230 14,215 123.68%
-
Net Worth 106,993 105,329 104,264 109,664 116,405 114,331 105,208 1.12%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 106,993 105,329 104,264 109,664 116,405 114,331 105,208 1.12%
NOSH 177,821 177,821 165,499 168,714 166,294 168,135 172,473 2.04%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.64% -5.28% 2.01% -6.99% 9.22% 19.97% 21.57% -
ROE 1.69% -0.74% 0.63% -1.08% 2.43% 5.44% 3.11% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 29.68 8.82 19.90 10.02 18.60 18.75 10.51 99.16%
EPS 1.10 -0.50 0.40 -0.70 1.70 3.70 1.90 -30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.63 0.65 0.70 0.68 0.61 3.23%
Adjusted Per Share Value based on latest NOSH - 168,714
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.29 1.87 4.18 2.14 3.92 4.00 2.30 94.96%
EPS 0.23 -0.10 0.08 -0.15 0.36 0.79 0.42 -32.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1357 0.1336 0.1322 0.1391 0.1476 0.145 0.1334 1.14%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.655 0.72 0.79 0.705 0.675 0.61 0.68 -
P/RPS 2.21 8.16 3.97 7.04 3.63 3.25 6.47 -50.97%
P/EPS 60.67 -154.53 197.50 -100.71 39.71 16.49 35.79 41.94%
EY 1.65 -0.65 0.51 -0.99 2.52 6.07 2.79 -29.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.14 1.25 1.08 0.96 0.90 1.11 -5.45%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 16/11/16 11/08/16 27/05/16 29/02/16 06/11/15 13/08/15 -
Price 0.645 0.695 0.775 0.80 0.675 0.59 0.645 -
P/RPS 2.17 7.88 3.89 7.99 3.63 3.15 6.14 -49.85%
P/EPS 59.74 -149.16 193.75 -114.29 39.71 15.95 33.95 45.50%
EY 1.67 -0.67 0.52 -0.87 2.52 6.27 2.95 -31.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.10 1.23 1.23 0.96 0.87 1.06 -3.15%

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