[AXTERIA] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 24.15%
YoY- 54.21%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 49,204 12,867 19,584 1,827 12,932 29,542 30,189 8.47%
PBT 2,392 -3,453 -3,663 -8,645 354 -1,910 -8,949 -
Tax -929 -422 -330 -75 -87 -125 893 -
NP 1,463 -3,875 -3,993 -8,720 267 -2,035 -8,056 -
-
NP to SH 1,463 -3,875 -3,993 -8,720 267 -2,035 -8,056 -
-
Tax Rate 38.84% - - - 24.58% - - -
Total Cost 47,741 16,742 23,577 10,547 12,665 31,577 38,245 3.76%
-
Net Worth 128,666 106,808 91,657 95,322 103,103 90,556 98,611 4.53%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 128,666 106,808 91,657 95,322 103,103 90,556 98,611 4.53%
NOSH 716,878 498,672 412,440 194,535 194,535 182,106 177,821 26.14%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.97% -30.12% -20.39% -477.29% 2.06% -6.89% -26.69% -
ROE 1.14% -3.63% -4.36% -9.15% 0.26% -2.25% -8.17% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.03 3.13 5.77 0.94 6.65 17.62 18.06 -12.63%
EPS 0.24 -0.94 -1.18 -4.48 0.14 -1.20 -4.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.26 0.27 0.49 0.53 0.54 0.59 -15.80%
Adjusted Per Share Value based on latest NOSH - 412,440
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.24 1.63 2.48 0.23 1.64 3.75 3.83 8.47%
EPS 0.19 -0.49 -0.51 -1.11 0.03 -0.26 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1632 0.1354 0.1162 0.1209 0.1308 0.1148 0.1251 4.52%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.165 0.14 0.235 0.295 0.375 0.375 0.43 -
P/RPS 2.05 4.47 4.07 31.41 5.64 2.13 2.38 -2.45%
P/EPS 69.10 -14.84 -19.98 -6.58 273.22 -30.90 -8.92 -
EY 1.45 -6.74 -5.01 -15.19 0.37 -3.24 -11.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.54 0.87 0.60 0.71 0.69 0.73 1.32%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 29/11/22 26/11/21 26/11/20 27/11/19 19/11/18 20/11/17 -
Price 0.145 0.11 0.225 0.225 0.35 0.415 0.395 -
P/RPS 1.81 3.51 3.90 23.96 5.27 2.36 2.19 -3.12%
P/EPS 60.73 -11.66 -19.13 -5.02 255.01 -34.20 -8.20 -
EY 1.65 -8.58 -5.23 -19.92 0.39 -2.92 -12.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.42 0.83 0.46 0.66 0.77 0.67 0.49%

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