[AXTERIA] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
13-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 67.87%
YoY- -192.58%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 97,479 108,405 108,138 123,948 151,921 163,078 174,074 -32.03%
PBT 10,315 10,615 6,457 735 -46 2,070 3,003 127.48%
Tax 1,559 1,550 2,774 -2,164 -5,602 -5,792 -5,996 -
NP 11,874 12,165 9,231 -1,429 -5,648 -3,722 -2,993 -
-
NP to SH 11,144 11,013 8,066 -1,460 -4,544 -2,082 -1,533 -
-
Tax Rate -15.11% -14.60% -42.96% 294.42% - 279.81% 199.67% -
Total Cost 85,605 96,240 98,907 125,377 157,569 166,800 177,067 -38.37%
-
Net Worth 109,664 116,405 114,331 105,208 98,400 72,000 99,150 6.94%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 109,664 116,405 114,331 105,208 98,400 72,000 99,150 6.94%
NOSH 168,714 166,294 168,135 172,473 163,999 119,999 165,250 1.39%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.18% 11.22% 8.54% -1.15% -3.72% -2.28% -1.72% -
ROE 10.16% 9.46% 7.05% -1.39% -4.62% -2.89% -1.55% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 57.78 65.19 64.32 71.86 92.63 135.90 105.34 -32.96%
EPS 6.61 6.62 4.80 -0.85 -2.77 -1.74 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.70 0.68 0.61 0.60 0.60 0.60 5.47%
Adjusted Per Share Value based on latest NOSH - 172,473
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 16.52 18.37 18.33 21.01 25.75 27.64 29.50 -32.03%
EPS 1.89 1.87 1.37 -0.25 -0.77 -0.35 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1859 0.1973 0.1938 0.1783 0.1668 0.122 0.1681 6.93%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.705 0.675 0.61 0.68 0.61 0.58 0.70 -
P/RPS 1.22 1.04 0.95 0.95 0.66 0.43 0.66 50.56%
P/EPS 10.67 10.19 12.72 -80.33 -22.02 -33.43 -75.46 -
EY 9.37 9.81 7.86 -1.24 -4.54 -2.99 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.96 0.90 1.11 1.02 0.97 1.17 -5.19%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 06/11/15 13/08/15 24/04/15 09/02/15 10/11/14 -
Price 0.80 0.675 0.59 0.645 0.71 0.58 0.665 -
P/RPS 1.38 1.04 0.92 0.90 0.77 0.43 0.63 68.58%
P/EPS 12.11 10.19 12.30 -76.20 -25.63 -33.43 -71.68 -
EY 8.26 9.81 8.13 -1.31 -3.90 -2.99 -1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.96 0.87 1.06 1.18 0.97 1.11 7.07%

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