[AXTERIA] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -49.33%
YoY- -508.83%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 48,173 43,648 46,689 79,815 81,646 106,561 114,209 -43.84%
PBT -8,251 -13,493 -13,643 -5,397 -3,329 3,008 3,064 -
Tax -1,347 -230 -240 -854 -857 -2,823 -2,557 -34.84%
NP -9,598 -13,723 -13,883 -6,251 -4,186 185 507 -
-
NP to SH -9,598 -13,723 -13,883 -6,251 -4,186 185 507 -
-
Tax Rate - - - - - 93.85% 83.45% -
Total Cost 57,771 57,371 60,572 86,066 85,832 106,376 113,702 -36.40%
-
Net Worth 93,597 91,925 93,597 98,611 101,954 105,296 106,993 -8.55%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 93,597 91,925 93,597 98,611 101,954 105,296 106,993 -8.55%
NOSH 177,821 177,821 177,821 177,821 177,821 167,138 167,177 4.21%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -19.92% -31.44% -29.74% -7.83% -5.13% 0.17% 0.44% -
ROE -10.25% -14.93% -14.83% -6.34% -4.11% 0.18% 0.47% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 28.82 26.11 27.93 47.75 48.85 63.76 68.32 -43.84%
EPS -5.74 -8.21 -8.31 -3.74 -2.50 0.11 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.56 0.59 0.61 0.63 0.64 -8.53%
Adjusted Per Share Value based on latest NOSH - 177,821
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.11 5.54 5.92 10.12 10.35 13.51 14.48 -43.83%
EPS -1.22 -1.74 -1.76 -0.79 -0.53 0.02 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.1166 0.1187 0.1251 0.1293 0.1335 0.1357 -8.55%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.37 0.42 0.475 0.43 0.575 0.655 0.655 -
P/RPS 1.28 1.61 1.70 0.90 1.18 1.03 0.96 21.20%
P/EPS -6.44 -5.12 -5.72 -11.50 -22.96 591.76 215.98 -
EY -15.52 -19.55 -17.49 -8.70 -4.36 0.17 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.85 0.73 0.94 1.04 1.02 -25.24%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 30/05/18 27/02/18 20/11/17 28/08/17 23/05/17 21/02/17 -
Price 0.315 0.39 0.42 0.395 0.46 0.59 0.645 -
P/RPS 1.09 1.49 1.50 0.83 0.94 0.93 0.94 10.40%
P/EPS -5.49 -4.75 -5.06 -10.56 -18.37 533.03 212.68 -
EY -18.23 -21.05 -19.78 -9.47 -5.44 0.19 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 0.75 0.67 0.75 0.94 1.01 -32.58%

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