[AXTERIA] QoQ TTM Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 69.77%
YoY- 78.99%
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 3,913 7,849 10,605 15,017 19,779 26,174 34,754 -76.59%
PBT -9,674 -3,728 -2,619 -675 -4,876 -5,996 -5,593 43.94%
Tax -899 -901 -906 -911 -371 -385 -398 71.89%
NP -10,573 -4,629 -3,525 -1,586 -5,247 -6,381 -5,991 45.88%
-
NP to SH -10,573 -4,629 -3,525 -1,586 -5,247 -6,381 -5,991 45.88%
-
Tax Rate - - - - - - - -
Total Cost 14,486 12,478 14,130 16,603 25,026 32,555 40,745 -49.71%
-
Net Worth 95,322 97,267 99,212 101,158 103,103 103,103 103,103 -5.08%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 95,322 97,267 99,212 101,158 103,103 103,103 103,103 -5.08%
NOSH 194,535 194,535 194,535 194,535 194,535 194,535 194,535 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -270.20% -58.98% -33.24% -10.56% -26.53% -24.38% -17.24% -
ROE -11.09% -4.76% -3.55% -1.57% -5.09% -6.19% -5.81% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.01 4.03 5.45 7.72 10.17 13.45 17.87 -76.60%
EPS -5.44 -2.38 -1.81 -0.82 -2.70 -3.28 -3.08 45.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.51 0.52 0.53 0.53 0.53 -5.08%
Adjusted Per Share Value based on latest NOSH - 194,535
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.66 1.33 1.80 2.55 3.35 4.44 5.89 -76.66%
EPS -1.79 -0.78 -0.60 -0.27 -0.89 -1.08 -1.02 45.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1616 0.1649 0.1682 0.1715 0.1748 0.1748 0.1748 -5.08%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.295 0.385 0.32 0.34 0.375 0.41 0.42 -
P/RPS 14.67 9.54 5.87 4.40 3.69 3.05 2.35 237.90%
P/EPS -5.43 -16.18 -17.66 -41.70 -13.90 -12.50 -13.64 -45.79%
EY -18.42 -6.18 -5.66 -2.40 -7.19 -8.00 -7.33 84.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.77 0.63 0.65 0.71 0.77 0.79 -16.71%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 24/06/20 28/02/20 27/11/19 27/08/19 28/05/19 -
Price 0.225 0.33 0.41 0.34 0.35 0.36 0.37 -
P/RPS 11.19 8.18 7.52 4.40 3.44 2.68 2.07 207.07%
P/EPS -4.14 -13.87 -22.63 -41.70 -12.98 -10.98 -12.01 -50.74%
EY -24.16 -7.21 -4.42 -2.40 -7.71 -9.11 -8.32 103.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.80 0.65 0.66 0.68 0.70 -24.35%

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