[AXTERIA] QoQ TTM Result on 30-Jun-2019 [#2]

Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -6.51%
YoY- 33.52%
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 10,605 15,017 19,779 26,174 34,754 36,389 46,042 -62.39%
PBT -2,619 -675 -4,876 -5,996 -5,593 -7,140 -6,604 -45.99%
Tax -906 -911 -371 -385 -398 -409 -1,258 -19.63%
NP -3,525 -1,586 -5,247 -6,381 -5,991 -7,549 -7,862 -41.39%
-
NP to SH -3,525 -1,586 -5,247 -6,381 -5,991 -7,549 -7,862 -41.39%
-
Tax Rate - - - - - - - -
Total Cost 14,130 16,603 25,026 32,555 40,745 43,938 53,904 -59.00%
-
Net Worth 99,212 101,158 103,103 103,103 103,103 93,155 90,556 6.26%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 99,212 101,158 103,103 103,103 103,103 93,155 90,556 6.26%
NOSH 194,535 194,535 194,535 194,535 194,535 194,535 182,106 4.49%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -33.24% -10.56% -26.53% -24.38% -17.24% -20.75% -17.08% -
ROE -3.55% -1.57% -5.09% -6.19% -5.81% -8.10% -8.68% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 5.45 7.72 10.17 13.45 17.87 20.31 27.46 -65.94%
EPS -1.81 -0.82 -2.70 -3.28 -3.08 -4.21 -4.69 -46.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.53 0.53 0.53 0.52 0.54 -3.73%
Adjusted Per Share Value based on latest NOSH - 194,535
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 1.80 2.55 3.35 4.44 5.89 6.17 7.80 -62.34%
EPS -0.60 -0.27 -0.89 -1.08 -1.02 -1.28 -1.33 -41.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1682 0.1715 0.1748 0.1748 0.1748 0.1579 0.1535 6.28%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.32 0.34 0.375 0.41 0.42 0.41 0.375 -
P/RPS 5.87 4.40 3.69 3.05 2.35 2.02 1.37 163.56%
P/EPS -17.66 -41.70 -13.90 -12.50 -13.64 -9.73 -8.00 69.45%
EY -5.66 -2.40 -7.19 -8.00 -7.33 -10.28 -12.50 -41.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.71 0.77 0.79 0.79 0.69 -5.87%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 24/06/20 28/02/20 27/11/19 27/08/19 28/05/19 28/02/19 19/11/18 -
Price 0.41 0.34 0.35 0.36 0.37 0.435 0.415 -
P/RPS 7.52 4.40 3.44 2.68 2.07 2.14 1.51 191.34%
P/EPS -22.63 -41.70 -12.98 -10.98 -12.01 -10.32 -8.85 86.88%
EY -4.42 -2.40 -7.71 -9.11 -8.32 -9.69 -11.30 -46.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.65 0.66 0.68 0.70 0.84 0.77 2.57%

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