[AXTERIA] QoQ Quarter Result on 31-Mar-2018 [#1]

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 76.95%
YoY- 10.65%
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 6,847 10,789 12,543 6,210 16,500 12,920 8,018 -9.96%
PBT -5,230 -1,066 458 -1,302 -4,694 -2,713 -4,784 6.10%
Tax -284 -42 -42 -41 -1,133 -131 1,075 -
NP -5,514 -1,108 416 -1,343 -5,827 -2,844 -3,709 30.16%
-
NP to SH -5,514 -1,108 416 -1,343 -5,827 -2,844 -3,709 30.16%
-
Tax Rate - - 9.17% - - - - -
Total Cost 12,361 11,897 12,127 7,553 22,327 15,764 11,727 3.56%
-
Net Worth 93,155 90,556 93,597 91,925 93,597 98,611 101,954 -5.82%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 93,155 90,556 93,597 91,925 93,597 98,611 101,954 -5.82%
NOSH 194,535 182,106 177,821 177,821 177,821 177,821 177,821 6.15%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -80.53% -10.27% 3.32% -21.63% -35.32% -22.01% -46.26% -
ROE -5.92% -1.22% 0.44% -1.46% -6.23% -2.88% -3.64% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.82 6.43 7.50 3.72 9.87 7.73 4.80 -14.08%
EPS -3.20 -0.60 0.20 -0.80 -3.50 -1.70 -2.20 28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.54 0.56 0.55 0.56 0.59 0.61 -10.06%
Adjusted Per Share Value based on latest NOSH - 177,821
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.87 1.37 1.59 0.79 2.09 1.64 1.02 -10.03%
EPS -0.70 -0.14 0.05 -0.17 -0.74 -0.36 -0.47 30.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1181 0.1148 0.1187 0.1166 0.1187 0.1251 0.1293 -5.84%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.41 0.375 0.37 0.42 0.475 0.43 0.575 -
P/RPS 10.73 5.83 4.93 11.30 4.81 5.56 11.99 -7.11%
P/EPS -13.32 -56.76 148.66 -52.27 -13.62 -25.27 -25.91 -35.74%
EY -7.51 -1.76 0.67 -1.91 -7.34 -3.96 -3.86 55.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.66 0.76 0.85 0.73 0.94 -10.91%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 19/11/18 27/08/18 30/05/18 27/02/18 20/11/17 28/08/17 -
Price 0.435 0.415 0.315 0.39 0.42 0.395 0.46 -
P/RPS 11.38 6.45 4.20 10.50 4.25 5.11 9.59 12.05%
P/EPS -14.13 -62.81 126.56 -48.54 -12.05 -23.21 -20.73 -22.49%
EY -7.08 -1.59 0.79 -2.06 -8.30 -4.31 -4.82 29.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.77 0.56 0.71 0.75 0.67 0.75 7.82%

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