[AXTERIA] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
11-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 78.03%
YoY- -126.4%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 37,004 114,210 86,112 99,666 67,596 108,405 103,300 -49.52%
PBT -5,808 3,064 -652 314 -5,584 10,616 10,344 -
Tax -204 -2,557 -1,078 -1,352 860 1,550 2,076 -
NP -6,012 507 -1,730 -1,038 -4,724 12,166 12,420 -
-
NP to SH -6,012 507 -1,730 -1,038 -4,724 11,015 10,916 -
-
Tax Rate - 83.45% - 430.57% - -14.60% -20.07% -
Total Cost 43,016 113,703 87,842 100,704 72,320 96,239 90,880 -39.23%
-
Net Worth 105,296 106,993 105,329 108,989 109,664 118,623 113,615 -4.93%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 105,296 106,993 105,329 108,989 109,664 118,623 113,615 -4.93%
NOSH 177,821 177,821 177,821 172,999 168,714 169,461 167,081 4.23%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -16.25% 0.44% -2.01% -1.04% -6.99% 11.22% 12.02% -
ROE -5.71% 0.47% -1.64% -0.95% -4.31% 9.29% 9.61% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 22.14 68.32 51.51 57.61 40.07 63.97 61.83 -49.54%
EPS -3.60 0.30 -1.07 -0.60 -2.80 6.50 6.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.63 0.63 0.65 0.70 0.68 -4.95%
Adjusted Per Share Value based on latest NOSH - 165,499
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.16 15.93 12.01 13.90 9.43 15.12 14.41 -49.54%
EPS -0.84 0.07 -0.24 -0.14 -0.66 1.54 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.1492 0.1469 0.152 0.153 0.1655 0.1585 -4.93%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.655 0.655 0.72 0.79 0.705 0.675 0.61 -
P/RPS 2.96 0.96 1.40 1.37 1.76 1.06 0.99 107.40%
P/EPS -18.21 215.98 -69.55 -131.67 -25.18 10.38 9.34 -
EY -5.49 0.46 -1.44 -0.76 -3.97 9.63 10.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.02 1.14 1.25 1.08 0.96 0.90 10.10%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 21/02/17 16/11/16 11/08/16 27/05/16 29/02/16 06/11/15 -
Price 0.59 0.645 0.695 0.775 0.80 0.675 0.59 -
P/RPS 2.66 0.94 1.35 1.35 2.00 1.06 0.95 98.53%
P/EPS -16.40 212.68 -67.14 -129.17 -28.57 10.38 9.03 -
EY -6.10 0.47 -1.49 -0.77 -3.50 9.63 11.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.01 1.10 1.23 1.23 0.96 0.87 5.28%

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