[AXTERIA] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
06-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 177.62%
YoY- 517.28%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 39,389 40,252 86,112 103,300 161,860 198,234 337,120 -30.06%
PBT -2,546 -11,932 -652 10,344 2,028 350 19,113 -
Tax -166 1,190 -1,078 2,076 -6,877 81 -4,814 -42.93%
NP -2,713 -10,741 -1,730 12,420 -4,849 432 14,298 -
-
NP to SH -2,713 -10,741 -1,730 10,916 -2,616 518 13,149 -
-
Tax Rate - - - -20.07% 339.10% -23.14% 25.19% -
Total Cost 42,102 50,993 87,842 90,880 166,709 197,802 322,821 -28.77%
-
Net Worth 90,556 98,611 105,329 113,615 98,100 159,489 144,529 -7.49%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 43,599 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 90,556 98,611 105,329 113,615 98,100 159,489 144,529 -7.49%
NOSH 182,106 177,821 177,821 167,081 163,499 194,499 170,034 1.14%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -6.89% -26.69% -2.01% 12.02% -3.00% 0.22% 4.24% -
ROE -3.00% -10.89% -1.64% 9.61% -2.67% 0.33% 9.10% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.49 24.08 51.51 61.83 99.00 101.92 198.27 -29.90%
EPS -1.60 -6.40 -1.07 6.53 -1.60 0.27 7.73 -
DPS 0.00 0.00 0.00 0.00 26.67 0.00 0.00 -
NAPS 0.54 0.59 0.63 0.68 0.60 0.82 0.85 -7.27%
Adjusted Per Share Value based on latest NOSH - 168,135
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.00 5.10 10.92 13.10 20.53 25.14 42.75 -30.05%
EPS -0.34 -1.36 -0.22 1.38 -0.33 0.07 1.67 -
DPS 0.00 0.00 0.00 0.00 5.53 0.00 0.00 -
NAPS 0.1148 0.1251 0.1336 0.1441 0.1244 0.2023 0.1833 -7.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.375 0.43 0.72 0.61 0.70 0.56 0.61 -
P/RPS 1.60 1.79 1.40 0.99 0.71 0.55 0.31 31.44%
P/EPS -23.18 -6.69 -69.55 9.34 -43.75 210.00 7.89 -
EY -4.31 -14.95 -1.44 10.71 -2.29 0.48 12.68 -
DY 0.00 0.00 0.00 0.00 38.10 0.00 0.00 -
P/NAPS 0.69 0.73 1.14 0.90 1.17 0.68 0.72 -0.70%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 19/11/18 20/11/17 16/11/16 06/11/15 10/11/14 15/11/13 09/11/12 -
Price 0.415 0.395 0.695 0.59 0.665 0.57 0.63 -
P/RPS 1.77 1.64 1.35 0.95 0.67 0.56 0.32 32.96%
P/EPS -25.65 -6.15 -67.14 9.03 -41.56 213.75 8.15 -
EY -3.90 -16.27 -1.49 11.07 -2.41 0.47 12.28 -
DY 0.00 0.00 0.00 0.00 40.10 0.00 0.00 -
P/NAPS 0.77 0.67 1.10 0.87 1.11 0.70 0.74 0.66%

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