[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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 37,282 49,204 12,867 19,584 1,827 12,932 29,542 3.95%
PBT 506 2,392 -3,453 -3,663 -8,645 354 -1,910 -
Tax -263 -929 -422 -330 -75 -87 -125 13.18%
NP 243 1,463 -3,875 -3,993 -8,720 267 -2,035 -
-
NP to SH 243 1,463 -3,875 -3,993 -8,720 267 -2,035 -
-
Tax Rate 51.98% 38.84% - - - 24.58% - -
Total Cost 37,039 47,741 16,742 23,577 10,547 12,665 31,577 2.69%
-
Net Worth 121,500 128,666 106,808 91,657 95,322 103,103 90,556 5.01%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 121,500 128,666 106,808 91,657 95,322 103,103 90,556 5.01%
NOSH 607,500 716,878 498,672 412,440 194,535 194,535 182,106 22.21%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 0.65% 2.97% -30.12% -20.39% -477.29% 2.06% -6.89% -
ROE 0.20% 1.14% -3.63% -4.36% -9.15% 0.26% -2.25% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 6.14 8.03 3.13 5.77 0.94 6.65 17.62 -16.09%
EPS 0.04 0.24 -0.94 -1.18 -4.48 0.14 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.26 0.27 0.49 0.53 0.54 -15.24%
Adjusted Per Share Value based on latest NOSH - 412,440
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 6.32 8.34 2.18 3.32 0.31 2.19 5.01 3.94%
EPS 0.04 0.25 -0.66 -0.68 -1.48 0.05 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2059 0.2181 0.181 0.1554 0.1616 0.1748 0.1535 5.01%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.13 0.165 0.14 0.235 0.295 0.375 0.375 -
P/RPS 2.12 2.05 4.47 4.07 31.41 5.64 2.13 -0.07%
P/EPS 325.00 69.10 -14.84 -19.98 -6.58 273.22 -30.90 -
EY 0.31 1.45 -6.74 -5.01 -15.19 0.37 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.79 0.54 0.87 0.60 0.71 0.69 -0.98%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 24/11/23 29/11/22 26/11/21 26/11/20 27/11/19 19/11/18 -
Price 0.12 0.145 0.11 0.225 0.225 0.35 0.415 -
P/RPS 1.96 1.81 3.51 3.90 23.96 5.27 2.36 -3.04%
P/EPS 300.00 60.73 -11.66 -19.13 -5.02 255.01 -34.20 -
EY 0.33 1.65 -8.58 -5.23 -19.92 0.39 -2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.69 0.42 0.83 0.46 0.66 0.77 -4.06%

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