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

Announcement Date
13-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 249.85%
YoY- 46.39%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 18,753 17,269 49,833 45,951 81,962 96,089 170,615 -30.77%
PBT -844 -6,236 157 599 2,417 1,261 9,872 -
Tax -83 1,024 -676 2,422 -1,689 -810 -2,471 -43.18%
NP -927 -5,212 -519 3,021 728 451 7,401 -
-
NP to SH -927 -5,212 -519 1,966 1,343 584 6,776 -
-
Tax Rate - - 430.57% -404.34% 69.88% 64.23% 25.03% -
Total Cost 19,680 22,481 50,352 42,930 81,234 95,638 163,214 -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 - - - - 33,574 - - -
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 -0.99% -5.11% -0.48% 1.97% 1.29% 0.37% 4.82% -
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 11.22 10.33 28.81 28.05 48.82 49.36 100.72 -30.62%
EPS -0.60 -3.10 -0.30 1.20 0.80 0.30 4.00 -
DPS 0.00 0.00 0.00 0.00 20.00 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 3.18 2.93 8.45 7.79 13.89 16.29 28.92 -30.77%
EPS -0.16 -0.88 -0.09 0.33 0.23 0.10 1.15 -
DPS 0.00 0.00 0.00 0.00 5.69 0.00 0.00 -
NAPS 0.1586 0.1728 0.1847 0.1694 0.1764 0.2706 0.2383 -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 3.30 5.57 2.74 2.42 1.47 1.16 0.64 31.42%
P/EPS -66.71 -18.44 -263.33 56.67 90.00 191.67 16.00 -
EY -1.50 -5.42 -0.38 1.76 1.11 0.52 6.25 -
DY 0.00 0.00 0.00 0.00 27.78 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 2.81 4.45 2.69 2.30 1.41 1.21 0.62 28.62%
P/EPS -56.79 -14.75 -258.33 53.75 86.25 198.33 15.50 -
EY -1.76 -6.78 -0.39 1.86 1.16 0.50 6.45 -
DY 0.00 0.00 0.00 0.00 28.99 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