[AXTERIA] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -270.96%
YoY- 45.62%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 25,349 5,681 15,017 36,389 46,689 114,210 108,405 -21.49%
PBT -1,312 -26,518 -675 -7,140 -13,643 3,064 10,616 -
Tax -418 330 -911 -409 -240 -2,557 1,550 -
NP -1,730 -26,188 -1,586 -7,549 -13,883 507 12,166 -
-
NP to SH -1,730 -26,188 -1,586 -7,549 -13,883 507 11,015 -
-
Tax Rate - - - - - 83.45% -14.60% -
Total Cost 27,079 31,869 16,603 43,938 60,572 113,703 96,239 -19.03%
-
Net Worth 97,503 72,187 101,158 93,155 93,597 106,993 118,623 -3.21%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 97,503 72,187 101,158 93,155 93,597 106,993 118,623 -3.21%
NOSH 430,621 221,483 194,535 194,535 177,821 177,821 169,461 16.79%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -6.82% -460.98% -10.56% -20.75% -29.74% 0.44% 11.22% -
ROE -1.77% -36.28% -1.57% -8.10% -14.83% 0.47% 9.29% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 7.02 2.83 7.72 20.31 27.93 68.32 63.97 -30.78%
EPS -0.48 -13.06 -0.82 -4.40 -8.30 0.30 6.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.36 0.52 0.52 0.56 0.64 0.70 -14.66%
Adjusted Per Share Value based on latest NOSH - 194,535
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 3.21 0.72 1.90 4.61 5.92 14.48 13.75 -21.51%
EPS -0.22 -3.32 -0.20 -0.96 -1.76 0.06 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1236 0.0915 0.1283 0.1181 0.1187 0.1357 0.1504 -3.21%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.235 0.31 0.34 0.41 0.475 0.655 0.675 -
P/RPS 3.35 10.94 4.40 2.02 1.70 0.96 1.06 21.11%
P/EPS -49.05 -2.37 -41.70 -9.73 -5.72 215.98 10.38 -
EY -2.04 -42.13 -2.40 -10.28 -17.49 0.46 9.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.86 0.65 0.79 0.85 1.02 0.96 -1.62%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 31/03/21 28/02/20 28/02/19 27/02/18 21/02/17 29/02/16 -
Price 0.22 0.285 0.34 0.435 0.42 0.645 0.675 -
P/RPS 3.13 10.06 4.40 2.14 1.50 0.94 1.06 19.75%
P/EPS -45.92 -2.18 -41.70 -10.32 -5.06 212.68 10.38 -
EY -2.18 -45.82 -2.40 -9.69 -19.78 0.47 9.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.65 0.84 0.75 1.01 0.96 -2.78%

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