[AXTERIA] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 1.19%
YoY- 345.25%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 114,209 95,515 112,288 97,479 108,405 108,138 123,948 -5.28%
PBT 3,064 2,370 10,174 10,315 10,615 6,457 735 157.90%
Tax -2,557 -817 -1,548 1,559 1,550 2,774 -2,164 11.71%
NP 507 1,553 8,626 11,874 12,165 9,231 -1,429 -
-
NP to SH 507 1,529 8,529 11,144 11,013 8,066 -1,460 -
-
Tax Rate 83.45% 34.47% 15.22% -15.11% -14.60% -42.96% 294.42% -
Total Cost 113,702 93,962 103,662 85,605 96,240 98,907 125,377 -6.28%
-
Net Worth 106,993 105,329 104,264 109,664 116,405 114,331 105,208 1.12%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 106,993 105,329 104,264 109,664 116,405 114,331 105,208 1.12%
NOSH 167,177 177,821 165,499 168,714 166,294 168,135 172,473 -2.04%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.44% 1.63% 7.68% 12.18% 11.22% 8.54% -1.15% -
ROE 0.47% 1.45% 8.18% 10.16% 9.46% 7.05% -1.39% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.32 57.13 67.85 57.78 65.19 64.32 71.86 -3.29%
EPS 0.30 0.91 5.15 6.61 6.62 4.80 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.63 0.65 0.70 0.68 0.61 3.23%
Adjusted Per Share Value based on latest NOSH - 168,714
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 14.48 12.11 14.24 12.36 13.75 13.71 15.72 -5.30%
EPS 0.06 0.19 1.08 1.41 1.40 1.02 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1357 0.1336 0.1322 0.1391 0.1476 0.145 0.1334 1.14%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.655 0.72 0.79 0.705 0.675 0.61 0.68 -
P/RPS 0.96 1.26 1.16 1.22 1.04 0.95 0.95 0.69%
P/EPS 215.98 78.73 15.33 10.67 10.19 12.72 -80.33 -
EY 0.46 1.27 6.52 9.37 9.81 7.86 -1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.14 1.25 1.08 0.96 0.90 1.11 -5.45%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 16/11/16 11/08/16 27/05/16 29/02/16 06/11/15 13/08/15 -
Price 0.645 0.695 0.775 0.80 0.675 0.59 0.645 -
P/RPS 0.94 1.22 1.14 1.38 1.04 0.92 0.90 2.92%
P/EPS 212.68 75.99 15.04 12.11 10.19 12.30 -76.20 -
EY 0.47 1.32 6.65 8.26 9.81 8.13 -1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.10 1.23 1.23 0.96 0.87 1.06 -3.15%

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