[AXTERIA] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
16-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -82.07%
YoY- -81.04%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 81,646 106,561 114,209 95,515 112,288 97,479 108,405 -17.23%
PBT -3,329 3,008 3,064 2,370 10,174 10,315 10,615 -
Tax -857 -2,823 -2,557 -817 -1,548 1,559 1,550 -
NP -4,186 185 507 1,553 8,626 11,874 12,165 -
-
NP to SH -4,186 185 507 1,529 8,529 11,144 11,013 -
-
Tax Rate - 93.85% 83.45% 34.47% 15.22% -15.11% -14.60% -
Total Cost 85,832 106,376 113,702 93,962 103,662 85,605 96,240 -7.35%
-
Net Worth 101,954 105,296 106,993 105,329 104,264 109,664 116,405 -8.46%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 101,954 105,296 106,993 105,329 104,264 109,664 116,405 -8.46%
NOSH 177,821 167,138 167,177 177,821 165,499 168,714 166,294 4.57%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -5.13% 0.17% 0.44% 1.63% 7.68% 12.18% 11.22% -
ROE -4.11% 0.18% 0.47% 1.45% 8.18% 10.16% 9.46% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 48.85 63.76 68.32 57.13 67.85 57.78 65.19 -17.51%
EPS -2.50 0.11 0.30 0.91 5.15 6.61 6.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.64 0.63 0.63 0.65 0.70 -8.77%
Adjusted Per Share Value based on latest NOSH - 177,821
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.35 13.51 14.48 12.11 14.24 12.36 13.75 -17.26%
EPS -0.53 0.02 0.06 0.19 1.08 1.41 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1293 0.1335 0.1357 0.1336 0.1322 0.1391 0.1476 -8.45%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.575 0.655 0.655 0.72 0.79 0.705 0.675 -
P/RPS 1.18 1.03 0.96 1.26 1.16 1.22 1.04 8.79%
P/EPS -22.96 591.76 215.98 78.73 15.33 10.67 10.19 -
EY -4.36 0.17 0.46 1.27 6.52 9.37 9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.04 1.02 1.14 1.25 1.08 0.96 -1.39%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 23/05/17 21/02/17 16/11/16 11/08/16 27/05/16 29/02/16 -
Price 0.46 0.59 0.645 0.695 0.775 0.80 0.675 -
P/RPS 0.94 0.93 0.94 1.22 1.14 1.38 1.04 -6.52%
P/EPS -18.37 533.03 212.68 75.99 15.04 12.11 10.19 -
EY -5.44 0.19 0.47 1.32 6.65 8.26 9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 1.01 1.10 1.23 1.23 0.96 -15.18%

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