[AXTERIA] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -128.41%
YoY- -101.51%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 12,936 6,971 5,682 3,913 7,849 10,605 15,017 -9.47%
PBT -28,777 -27,183 -26,518 -9,674 -3,728 -2,619 -675 1123.17%
Tax 127 284 330 -899 -901 -906 -911 -
NP -28,650 -26,899 -26,188 -10,573 -4,629 -3,525 -1,586 589.67%
-
NP to SH -28,650 -26,899 -26,188 -10,573 -4,629 -3,525 -1,586 589.67%
-
Tax Rate - - - - - - - -
Total Cost 41,586 33,870 31,870 14,486 12,478 14,130 16,603 84.53%
-
Net Worth 88,917 85,395 72,187 95,322 97,267 99,212 101,158 -8.24%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 88,917 85,395 72,187 95,322 97,267 99,212 101,158 -8.24%
NOSH 357,894 336,212 221,483 194,535 194,535 194,535 194,535 50.19%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -221.47% -385.87% -460.89% -270.20% -58.98% -33.24% -10.56% -
ROE -32.22% -31.50% -36.28% -11.09% -4.76% -3.55% -1.57% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.07 2.45 2.83 2.01 4.03 5.45 7.72 -34.76%
EPS -9.02 -9.45 -13.06 -5.44 -2.38 -1.81 -0.82 395.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.30 0.36 0.49 0.50 0.51 0.52 -33.83%
Adjusted Per Share Value based on latest NOSH - 194,535
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.64 0.88 0.72 0.50 1.00 1.34 1.90 -9.35%
EPS -3.63 -3.41 -3.32 -1.34 -0.59 -0.45 -0.20 591.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1128 0.1083 0.0915 0.1209 0.1233 0.1258 0.1283 -8.23%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.235 0.285 0.31 0.295 0.385 0.32 0.34 -
P/RPS 5.77 11.64 10.94 14.67 9.54 5.87 4.40 19.82%
P/EPS -2.60 -3.02 -2.37 -5.43 -16.18 -17.66 -41.70 -84.30%
EY -38.39 -33.16 -42.13 -18.42 -6.18 -5.66 -2.40 535.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 0.86 0.60 0.77 0.63 0.65 18.66%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/09/21 27/05/21 31/03/21 26/11/20 27/08/20 24/06/20 28/02/20 -
Price 0.235 0.265 0.285 0.225 0.33 0.41 0.34 -
P/RPS 5.77 10.82 10.06 11.19 8.18 7.52 4.40 19.82%
P/EPS -2.60 -2.80 -2.18 -4.14 -13.87 -22.63 -41.70 -84.30%
EY -38.39 -35.66 -45.82 -24.16 -7.21 -4.42 -2.40 535.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.79 0.46 0.66 0.80 0.65 18.66%

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