[AXTERIA] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 129.3%
YoY- -95.4%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 40,252 34,538 37,004 114,210 86,112 99,666 67,596 -29.19%
PBT -11,932 -12,472 -5,808 3,064 -652 314 -5,584 65.82%
Tax 1,190 2,048 -204 -2,557 -1,078 -1,352 860 24.14%
NP -10,741 -10,424 -6,012 507 -1,730 -1,038 -4,724 72.82%
-
NP to SH -10,741 -10,424 -6,012 507 -1,730 -1,038 -4,724 72.82%
-
Tax Rate - - - 83.45% - 430.57% - -
Total Cost 50,993 44,962 43,016 113,703 87,842 100,704 72,320 -20.76%
-
Net Worth 98,611 101,954 105,296 106,993 105,329 108,989 109,664 -6.83%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 98,611 101,954 105,296 106,993 105,329 108,989 109,664 -6.83%
NOSH 177,821 177,821 177,821 177,821 177,821 172,999 168,714 3.56%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -26.69% -30.18% -16.25% 0.44% -2.01% -1.04% -6.99% -
ROE -10.89% -10.22% -5.71% 0.47% -1.64% -0.95% -4.31% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.08 20.66 22.14 68.32 51.51 57.61 40.07 -28.76%
EPS -6.40 -6.20 -3.60 0.30 -1.07 -0.60 -2.80 73.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.63 0.64 0.63 0.63 0.65 -6.24%
Adjusted Per Share Value based on latest NOSH - 177,821
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.82 5.85 6.27 19.36 14.60 16.89 11.46 -29.22%
EPS -1.82 -1.77 -1.02 0.09 -0.29 -0.18 -0.80 72.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1671 0.1728 0.1785 0.1813 0.1785 0.1847 0.1859 -6.85%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.43 0.575 0.655 0.655 0.72 0.79 0.705 -
P/RPS 1.79 2.78 2.96 0.96 1.40 1.37 1.76 1.13%
P/EPS -6.69 -9.22 -18.21 215.98 -69.55 -131.67 -25.18 -58.63%
EY -14.95 -10.85 -5.49 0.46 -1.44 -0.76 -3.97 141.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.94 1.04 1.02 1.14 1.25 1.08 -22.96%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 28/08/17 23/05/17 21/02/17 16/11/16 11/08/16 27/05/16 -
Price 0.395 0.46 0.59 0.645 0.695 0.775 0.80 -
P/RPS 1.64 2.23 2.66 0.94 1.35 1.35 2.00 -12.38%
P/EPS -6.15 -7.38 -16.40 212.68 -67.14 -129.17 -28.57 -64.04%
EY -16.27 -13.56 -6.10 0.47 -1.49 -0.77 -3.50 178.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.94 1.01 1.10 1.23 1.23 -33.27%

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