[AXTERIA] YoY TTM Result on 30-Sep-2017 [#3]

Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -49.33%
YoY- -508.83%
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 3,913 19,779 46,042 79,815 95,515 108,138 174,074 -46.84%
PBT -9,674 -4,876 -6,604 -5,397 2,370 6,457 3,003 -
Tax -899 -371 -1,258 -854 -817 2,774 -5,996 -27.09%
NP -10,573 -5,247 -7,862 -6,251 1,553 9,231 -2,993 23.38%
-
NP to SH -10,573 -5,247 -7,862 -6,251 1,529 8,066 -1,533 37.92%
-
Tax Rate - - - - 34.47% -42.96% 199.67% -
Total Cost 14,486 25,026 53,904 86,066 93,962 98,907 177,067 -34.08%
-
Net Worth 95,322 103,103 90,556 98,611 105,329 114,331 99,150 -0.65%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 95,322 103,103 90,556 98,611 105,329 114,331 99,150 -0.65%
NOSH 194,535 194,535 182,106 177,821 177,821 168,135 165,250 2.75%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -270.20% -26.53% -17.08% -7.83% 1.63% 8.54% -1.72% -
ROE -11.09% -5.09% -8.68% -6.34% 1.45% 7.05% -1.55% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.01 10.17 27.46 47.75 57.13 64.32 105.34 -48.27%
EPS -5.44 -2.70 -4.69 -3.74 0.91 4.80 -0.93 34.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.53 0.54 0.59 0.63 0.68 0.60 -3.31%
Adjusted Per Share Value based on latest NOSH - 177,821
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.50 2.51 5.84 10.12 12.11 13.71 22.08 -46.77%
EPS -1.34 -0.67 -1.00 -0.79 0.19 1.02 -0.19 38.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1209 0.1308 0.1148 0.1251 0.1336 0.145 0.1257 -0.64%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.295 0.375 0.375 0.43 0.72 0.61 0.70 -
P/RPS 14.67 3.69 1.37 0.90 1.26 0.95 0.66 67.60%
P/EPS -5.43 -13.90 -8.00 -11.50 78.73 12.72 -75.46 -35.48%
EY -18.42 -7.19 -12.50 -8.70 1.27 7.86 -1.33 54.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 0.69 0.73 1.14 0.90 1.17 -10.52%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 27/11/19 19/11/18 20/11/17 16/11/16 06/11/15 10/11/14 -
Price 0.225 0.35 0.415 0.395 0.695 0.59 0.665 -
P/RPS 11.19 3.44 1.51 0.83 1.22 0.92 0.63 61.45%
P/EPS -4.14 -12.98 -8.85 -10.56 75.99 12.30 -71.68 -37.80%
EY -24.16 -7.71 -11.30 -9.47 1.32 8.13 -1.40 60.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.77 0.67 1.10 0.87 1.11 -13.64%

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