[AXTERIA] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 111.39%
YoY- 116.01%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 15,017 17,242 17,076 18,300 36,389 39,389 37,506 -45.58%
PBT -675 472 600 980 -7,140 -2,546 -1,688 -45.63%
Tax -911 -116 -118 -120 -409 -166 -166 210.16%
NP -1,586 356 482 860 -7,549 -2,713 -1,854 -9.85%
-
NP to SH -1,586 356 482 860 -7,549 -2,713 -1,854 -9.85%
-
Tax Rate - 24.58% 19.67% 12.24% - - - -
Total Cost 16,603 16,886 16,594 17,440 43,938 42,102 39,360 -43.66%
-
Net Worth 101,158 103,103 103,103 103,103 93,155 90,556 93,597 5.30%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 101,158 103,103 103,103 103,103 93,155 90,556 93,597 5.30%
NOSH 194,535 194,535 194,535 194,535 194,535 182,106 177,821 6.15%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -10.56% 2.06% 2.82% 4.70% -20.75% -6.89% -4.94% -
ROE -1.57% 0.35% 0.47% 0.83% -8.10% -3.00% -1.98% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.72 8.86 8.78 9.41 20.31 23.49 22.44 -50.80%
EPS -0.82 0.19 0.24 0.40 -4.40 -1.60 -1.20 -22.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.53 0.53 0.52 0.54 0.56 -4.80%
Adjusted Per Share Value based on latest NOSH - 194,535
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2.55 2.92 2.89 3.10 6.17 6.68 6.36 -45.53%
EPS -0.27 0.06 0.08 0.15 -1.28 -0.46 -0.31 -8.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1748 0.1748 0.1748 0.1579 0.1535 0.1586 5.33%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.34 0.375 0.41 0.42 0.41 0.375 0.37 -
P/RPS 4.40 4.23 4.67 4.46 2.02 1.60 1.65 91.95%
P/EPS -41.70 204.92 165.48 95.01 -9.73 -23.18 -33.36 15.99%
EY -2.40 0.49 0.60 1.05 -10.28 -4.31 -3.00 -13.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.77 0.79 0.79 0.69 0.66 -1.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 27/08/19 28/05/19 28/02/19 19/11/18 27/08/18 -
Price 0.34 0.35 0.36 0.37 0.435 0.415 0.315 -
P/RPS 4.40 3.95 4.10 3.93 2.14 1.77 1.40 114.11%
P/EPS -41.70 191.26 145.30 83.70 -10.32 -25.65 -28.40 29.09%
EY -2.40 0.52 0.69 1.19 -9.69 -3.90 -3.52 -22.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.68 0.70 0.84 0.77 0.56 10.41%

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