[AXTERIA] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
13-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 174.92%
YoY- 46.39%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 37,506 34,538 99,666 91,902 163,924 192,178 341,230 -30.77%
PBT -1,688 -12,472 314 1,198 4,834 2,522 19,744 -
Tax -166 2,048 -1,352 4,844 -3,378 -1,620 -4,942 -43.18%
NP -1,854 -10,424 -1,038 6,042 1,456 902 14,802 -
-
NP to SH -1,854 -10,424 -1,038 3,932 2,686 1,168 13,552 -
-
Tax Rate - - 430.57% -404.34% 69.88% 64.23% 25.03% -
Total Cost 39,360 44,962 100,704 85,860 162,468 191,276 326,428 -29.70%
-
Net Worth 93,597 101,954 108,989 99,938 104,082 159,626 140,601 -6.55%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 67,149 - - -
Div Payout % - - - - 2,500.00% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 93,597 101,954 108,989 99,938 104,082 159,626 140,601 -6.55%
NOSH 177,821 177,821 172,999 163,833 167,874 194,666 169,400 0.81%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -4.94% -30.18% -1.04% 6.57% 0.89% 0.47% 4.34% -
ROE -1.98% -10.22% -0.95% 3.93% 2.58% 0.73% 9.64% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 22.44 20.66 57.61 56.09 97.65 98.72 201.43 -30.62%
EPS -1.20 -6.20 -0.60 2.40 1.60 0.60 8.00 -
DPS 0.00 0.00 0.00 0.00 40.00 0.00 0.00 -
NAPS 0.56 0.61 0.63 0.61 0.62 0.82 0.83 -6.34%
Adjusted Per Share Value based on latest NOSH - 172,473
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.76 4.38 12.64 11.65 20.79 24.37 43.27 -30.76%
EPS -0.24 -1.32 -0.13 0.50 0.34 0.15 1.72 -
DPS 0.00 0.00 0.00 0.00 8.52 0.00 0.00 -
NAPS 0.1187 0.1293 0.1382 0.1267 0.132 0.2024 0.1783 -6.55%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.37 0.575 0.79 0.68 0.72 0.575 0.64 -
P/RPS 1.65 2.78 1.37 1.21 0.74 0.58 0.32 31.42%
P/EPS -33.36 -9.22 -131.67 28.33 45.00 95.83 8.00 -
EY -3.00 -10.85 -0.76 3.53 2.22 1.04 12.50 -
DY 0.00 0.00 0.00 0.00 55.56 0.00 0.00 -
P/NAPS 0.66 0.94 1.25 1.11 1.16 0.70 0.77 -2.53%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 11/08/16 13/08/15 28/08/14 16/08/13 15/08/12 -
Price 0.315 0.46 0.775 0.645 0.69 0.595 0.62 -
P/RPS 1.40 2.23 1.35 1.15 0.71 0.60 0.31 28.55%
P/EPS -28.40 -7.38 -129.17 26.87 43.12 99.17 7.75 -
EY -3.52 -13.56 -0.77 3.72 2.32 1.01 12.90 -
DY 0.00 0.00 0.00 0.00 57.97 0.00 0.00 -
P/NAPS 0.56 0.75 1.23 1.06 1.11 0.73 0.75 -4.75%

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