[AXTERIA] YoY TTM Result on 30-Sep-2020 [#3]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -128.41%
YoY- -101.51%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 53,377 18,632 23,438 3,913 19,779 46,042 79,815 -6.48%
PBT -3,759 -1,102 -21,536 -9,674 -4,876 -6,604 -5,397 -5.84%
Tax -929 -510 75 -899 -371 -1,258 -854 1.41%
NP -4,688 -1,612 -21,461 -10,573 -5,247 -7,862 -6,251 -4.68%
-
NP to SH -4,688 -1,612 -21,461 -10,573 -5,247 -7,862 -6,251 -4.68%
-
Tax Rate - - - - - - - -
Total Cost 58,065 20,244 44,899 14,486 25,026 53,904 86,066 -6.34%
-
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 -8.78% -8.65% -91.56% -270.20% -26.53% -17.08% -7.83% -
ROE -3.64% -1.51% -23.41% -11.09% -5.09% -8.68% -6.34% -
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 8.71 4.54 6.90 2.01 10.17 27.46 47.75 -24.68%
EPS -0.77 -0.39 -6.32 -5.44 -2.70 -4.69 -3.74 -23.14%
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 - 194,535
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.77 2.36 2.97 0.50 2.51 5.84 10.12 -6.47%
EPS -0.59 -0.20 -2.72 -1.34 -0.67 -1.00 -0.79 -4.74%
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 1.89 3.09 3.40 14.67 3.69 1.37 0.90 13.15%
P/EPS -21.56 -35.68 -3.72 -5.43 -13.90 -8.00 -11.50 11.03%
EY -4.64 -2.80 -26.90 -18.42 -7.19 -12.50 -8.70 -9.94%
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 1.66 2.43 3.26 11.19 3.44 1.51 0.83 12.24%
P/EPS -18.95 -28.03 -3.56 -4.14 -12.98 -8.85 -10.56 10.23%
EY -5.28 -3.57 -28.10 -24.16 -7.71 -11.30 -9.47 -9.27%
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