[AXTERIA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 34.54%
YoY- 628.55%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 64,584 49,833 16,899 108,405 77,475 45,951 27,825 75.03%
PBT -489 157 -1,396 10,616 7,758 599 -1,096 -41.52%
Tax -809 -676 215 1,550 1,557 2,422 206 -
NP -1,298 -519 -1,181 12,166 9,315 3,021 -890 28.51%
-
NP to SH -1,298 -519 -1,181 11,015 8,187 1,966 -1,312 -0.71%
-
Tax Rate - 430.57% - -14.60% -20.07% -404.34% - -
Total Cost 65,882 50,352 18,080 96,239 68,160 42,930 28,715 73.69%
-
Net Worth 105,329 108,989 109,664 118,623 113,615 99,938 98,400 4.62%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 105,329 108,989 109,664 118,623 113,615 99,938 98,400 4.62%
NOSH 177,821 172,999 168,714 169,461 167,081 163,833 163,999 5.52%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -2.01% -1.04% -6.99% 11.22% 12.02% 6.57% -3.20% -
ROE -1.23% -0.48% -1.08% 9.29% 7.21% 1.97% -1.33% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 38.63 28.81 10.02 63.97 46.37 28.05 16.97 72.78%
EPS -0.80 -0.30 -0.70 6.50 4.90 1.20 -0.80 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.65 0.70 0.68 0.61 0.60 3.29%
Adjusted Per Share Value based on latest NOSH - 166,294
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.95 8.45 2.86 18.37 13.13 7.79 4.72 74.97%
EPS -0.22 -0.09 -0.20 1.87 1.39 0.33 -0.22 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1785 0.1847 0.1859 0.2011 0.1926 0.1694 0.1668 4.61%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.72 0.79 0.705 0.675 0.61 0.68 0.61 -
P/RPS 1.86 2.74 7.04 1.06 1.32 2.42 3.60 -35.53%
P/EPS -92.74 -263.33 -100.71 10.38 12.45 56.67 -76.25 13.90%
EY -1.08 -0.38 -0.99 9.63 8.03 1.76 -1.31 -12.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.25 1.08 0.96 0.90 1.11 1.02 7.67%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 16/11/16 11/08/16 27/05/16 29/02/16 06/11/15 13/08/15 24/04/15 -
Price 0.695 0.775 0.80 0.675 0.59 0.645 0.71 -
P/RPS 1.80 2.69 7.99 1.06 1.27 2.30 4.18 -42.88%
P/EPS -89.52 -258.33 -114.29 10.38 12.04 53.75 -88.75 0.57%
EY -1.12 -0.39 -0.87 9.63 8.31 1.86 -1.13 -0.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.23 1.23 0.96 0.87 1.06 1.18 -4.56%

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