[AXTERIA] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 149.39%
YoY- -70.76%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 163,078 174,074 184,393 193,374 201,209 223,552 248,124 -24.34%
PBT 2,070 3,003 762 1,061 -71 501 5,768 -49.40%
Tax -5,792 -5,996 485 1,054 1,042 -170 -1,988 103.59%
NP -3,722 -2,993 1,247 2,115 971 331 3,780 -
-
NP to SH -2,082 -1,533 1,577 2,040 818 1,197 4,478 -
-
Tax Rate 279.81% 199.67% -63.65% -99.34% - 33.93% 34.47% -
Total Cost 166,800 177,067 183,146 191,259 200,238 223,221 244,344 -22.41%
-
Net Worth 72,000 99,150 119,659 0 175,889 159,899 134,479 -33.98%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - 7,239 7,239 -
Div Payout % - - - - - 604.85% 161.68% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 72,000 99,150 119,659 0 175,889 159,899 134,479 -33.98%
NOSH 119,999 165,250 192,999 171,492 214,499 194,999 163,999 -18.75%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.28% -1.72% 0.68% 1.09% 0.48% 0.15% 1.52% -
ROE -2.89% -1.55% 1.32% 0.00% 0.47% 0.75% 3.33% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 135.90 105.34 95.54 112.76 93.80 114.64 151.30 -6.88%
EPS -1.74 -0.93 0.82 1.19 0.38 0.61 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 3.71 4.41 -
NAPS 0.60 0.60 0.62 0.00 0.82 0.82 0.82 -18.75%
Adjusted Per Share Value based on latest NOSH - 171,492
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.68 22.08 23.38 24.52 25.52 28.35 31.47 -24.35%
EPS -0.26 -0.19 0.20 0.26 0.10 0.15 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.92 0.92 -
NAPS 0.0913 0.1257 0.1517 0.00 0.2231 0.2028 0.1705 -33.98%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.58 0.70 0.72 0.66 0.565 0.56 0.575 -
P/RPS 0.43 0.66 0.75 0.59 0.60 0.49 0.38 8.56%
P/EPS -33.43 -75.46 88.12 55.48 148.16 91.23 21.06 -
EY -2.99 -1.33 1.13 1.80 0.67 1.10 4.75 -
DY 0.00 0.00 0.00 0.00 0.00 6.63 7.68 -
P/NAPS 0.97 1.17 1.16 0.00 0.69 0.68 0.70 24.21%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 09/02/15 10/11/14 28/08/14 18/04/14 21/02/14 15/11/13 16/08/13 -
Price 0.58 0.665 0.69 0.865 0.56 0.57 0.595 -
P/RPS 0.43 0.63 0.72 0.77 0.60 0.50 0.39 6.70%
P/EPS -33.43 -71.68 84.45 72.72 146.85 92.86 21.79 -
EY -2.99 -1.40 1.18 1.38 0.68 1.08 4.59 -
DY 0.00 0.00 0.00 0.00 0.00 6.51 7.42 -
P/NAPS 0.97 1.11 1.11 0.00 0.68 0.70 0.73 20.80%

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