[AXTERIA] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -118.25%
YoY- -322.75%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 108,405 108,138 123,948 151,921 163,078 174,074 184,393 -29.75%
PBT 10,615 6,457 735 -46 2,070 3,003 762 476.18%
Tax 1,550 2,774 -2,164 -5,602 -5,792 -5,996 485 116.50%
NP 12,165 9,231 -1,429 -5,648 -3,722 -2,993 1,247 354.66%
-
NP to SH 11,013 8,066 -1,460 -4,544 -2,082 -1,533 1,577 264.06%
-
Tax Rate -14.60% -42.96% 294.42% - 279.81% 199.67% -63.65% -
Total Cost 96,240 98,907 125,377 157,569 166,800 177,067 183,146 -34.80%
-
Net Worth 116,405 114,331 105,208 98,400 72,000 99,150 119,659 -1.81%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 116,405 114,331 105,208 98,400 72,000 99,150 119,659 -1.81%
NOSH 166,294 168,135 172,473 163,999 119,999 165,250 192,999 -9.42%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.22% 8.54% -1.15% -3.72% -2.28% -1.72% 0.68% -
ROE 9.46% 7.05% -1.39% -4.62% -2.89% -1.55% 1.32% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 65.19 64.32 71.86 92.63 135.90 105.34 95.54 -22.44%
EPS 6.62 4.80 -0.85 -2.77 -1.74 -0.93 0.82 300.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.68 0.61 0.60 0.60 0.60 0.62 8.40%
Adjusted Per Share Value based on latest NOSH - 163,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.37 18.33 21.01 25.75 27.64 29.50 31.25 -29.75%
EPS 1.87 1.37 -0.25 -0.77 -0.35 -0.26 0.27 262.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1973 0.1938 0.1783 0.1668 0.122 0.1681 0.2028 -1.81%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.675 0.61 0.68 0.61 0.58 0.70 0.72 -
P/RPS 1.04 0.95 0.95 0.66 0.43 0.66 0.75 24.27%
P/EPS 10.19 12.72 -80.33 -22.02 -33.43 -75.46 88.12 -76.17%
EY 9.81 7.86 -1.24 -4.54 -2.99 -1.33 1.13 320.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.90 1.11 1.02 0.97 1.17 1.16 -11.82%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 06/11/15 13/08/15 24/04/15 09/02/15 10/11/14 28/08/14 -
Price 0.675 0.59 0.645 0.71 0.58 0.665 0.69 -
P/RPS 1.04 0.92 0.90 0.77 0.43 0.63 0.72 27.69%
P/EPS 10.19 12.30 -76.20 -25.63 -33.43 -71.68 84.45 -75.48%
EY 9.81 8.13 -1.31 -3.90 -2.99 -1.40 1.18 308.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.87 1.06 1.18 0.97 1.11 1.11 -9.20%

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