[AXTERIA] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
16-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -82.07%
YoY- -81.04%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 19,779 46,042 79,815 95,515 108,138 174,074 223,552 -33.23%
PBT -4,876 -6,604 -5,397 2,370 6,457 3,003 501 -
Tax -371 -1,258 -854 -817 2,774 -5,996 -170 13.88%
NP -5,247 -7,862 -6,251 1,553 9,231 -2,993 331 -
-
NP to SH -5,247 -7,862 -6,251 1,529 8,066 -1,533 1,197 -
-
Tax Rate - - - 34.47% -42.96% 199.67% 33.93% -
Total Cost 25,026 53,904 86,066 93,962 98,907 177,067 223,221 -30.54%
-
Net Worth 103,103 90,556 98,611 105,329 114,331 99,150 159,899 -7.04%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 7,239 -
Div Payout % - - - - - - 604.85% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 103,103 90,556 98,611 105,329 114,331 99,150 159,899 -7.04%
NOSH 194,535 182,106 177,821 177,821 168,135 165,250 194,999 -0.03%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -26.53% -17.08% -7.83% 1.63% 8.54% -1.72% 0.15% -
ROE -5.09% -8.68% -6.34% 1.45% 7.05% -1.55% 0.75% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 10.17 27.46 47.75 57.13 64.32 105.34 114.64 -33.20%
EPS -2.70 -4.69 -3.74 0.91 4.80 -0.93 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.71 -
NAPS 0.53 0.54 0.59 0.63 0.68 0.60 0.82 -7.01%
Adjusted Per Share Value based on latest NOSH - 177,821
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.51 5.84 10.12 12.11 13.71 22.08 28.35 -33.22%
EPS -0.67 -1.00 -0.79 0.19 1.02 -0.19 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.92 -
NAPS 0.1308 0.1148 0.1251 0.1336 0.145 0.1257 0.2028 -7.04%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.375 0.375 0.43 0.72 0.61 0.70 0.56 -
P/RPS 3.69 1.37 0.90 1.26 0.95 0.66 0.49 39.98%
P/EPS -13.90 -8.00 -11.50 78.73 12.72 -75.46 91.23 -
EY -7.19 -12.50 -8.70 1.27 7.86 -1.33 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.63 -
P/NAPS 0.71 0.69 0.73 1.14 0.90 1.17 0.68 0.72%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 19/11/18 20/11/17 16/11/16 06/11/15 10/11/14 15/11/13 -
Price 0.35 0.415 0.395 0.695 0.59 0.665 0.57 -
P/RPS 3.44 1.51 0.83 1.22 0.92 0.63 0.50 37.89%
P/EPS -12.98 -8.85 -10.56 75.99 12.30 -71.68 92.86 -
EY -7.71 -11.30 -9.47 1.32 8.13 -1.40 1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.51 -
P/NAPS 0.66 0.77 0.67 1.10 0.87 1.11 0.70 -0.97%

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