[AXTERIA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 37.04%
YoY- -214.19%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 108,405 77,475 45,951 27,825 152,059 121,395 81,962 20.43%
PBT 10,616 7,758 599 -1,096 219 1,521 2,417 167.47%
Tax 1,550 1,557 2,422 206 -3,941 -5,158 -1,689 -
NP 12,166 9,315 3,021 -890 -3,722 -3,637 728 550.30%
-
NP to SH 11,015 8,187 1,966 -1,312 -2,084 -1,962 1,343 305.14%
-
Tax Rate -14.60% -20.07% -404.34% - 1,799.54% 339.12% 69.88% -
Total Cost 96,239 68,160 42,930 28,715 155,781 125,032 81,234 11.92%
-
Net Worth 118,623 113,615 99,938 98,400 96,184 98,099 104,082 9.08%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 32,061 32,699 33,574 -
Div Payout % - - - - 0.00% 0.00% 2,500.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 118,623 113,615 99,938 98,400 96,184 98,099 104,082 9.08%
NOSH 169,461 167,081 163,833 163,999 160,307 163,499 167,874 0.62%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.22% 12.02% 6.57% -3.20% -2.45% -3.00% 0.89% -
ROE 9.29% 7.21% 1.97% -1.33% -2.17% -2.00% 1.29% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 63.97 46.37 28.05 16.97 94.85 74.25 48.82 19.68%
EPS 6.50 4.90 1.20 -0.80 -1.30 -1.20 0.80 302.61%
DPS 0.00 0.00 0.00 0.00 20.00 20.00 20.00 -
NAPS 0.70 0.68 0.61 0.60 0.60 0.60 0.62 8.40%
Adjusted Per Share Value based on latest NOSH - 163,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.12 10.81 6.41 3.88 21.21 16.93 11.43 20.44%
EPS 1.54 1.14 0.27 -0.18 -0.29 -0.27 0.19 301.96%
DPS 0.00 0.00 0.00 0.00 4.47 4.56 4.68 -
NAPS 0.1655 0.1585 0.1394 0.1373 0.1342 0.1368 0.1452 9.08%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.675 0.61 0.68 0.61 0.58 0.70 0.72 -
P/RPS 1.06 1.32 2.42 3.60 0.61 0.94 1.47 -19.53%
P/EPS 10.38 12.45 56.67 -76.25 -44.62 -58.33 90.00 -76.21%
EY 9.63 8.03 1.76 -1.31 -2.24 -1.71 1.11 320.55%
DY 0.00 0.00 0.00 0.00 34.48 28.57 27.78 -
P/NAPS 0.96 0.90 1.11 1.02 0.97 1.17 1.16 -11.82%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 06/11/15 13/08/15 24/04/15 09/02/15 10/11/14 28/08/14 -
Price 0.675 0.59 0.645 0.71 0.58 0.665 0.69 -
P/RPS 1.06 1.27 2.30 4.18 0.61 0.90 1.41 -17.27%
P/EPS 10.38 12.04 53.75 -88.75 -44.62 -55.42 86.25 -75.53%
EY 9.63 8.31 1.86 -1.13 -2.24 -1.80 1.16 308.41%
DY 0.00 0.00 0.00 0.00 34.48 30.08 28.99 -
P/NAPS 0.96 0.87 1.06 1.18 0.97 1.11 1.11 -9.20%

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