[AXTERIA] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -31.32%
YoY- 27.46%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 6,971 5,682 3,913 7,849 10,605 15,017 19,779 -50.07%
PBT -27,183 -26,518 -9,674 -3,728 -2,619 -675 -4,876 214.07%
Tax 284 330 -899 -901 -906 -911 -371 -
NP -26,899 -26,188 -10,573 -4,629 -3,525 -1,586 -5,247 197.01%
-
NP to SH -26,899 -26,188 -10,573 -4,629 -3,525 -1,586 -5,247 197.01%
-
Tax Rate - - - - - - - -
Total Cost 33,870 31,870 14,486 12,478 14,130 16,603 25,026 22.33%
-
Net Worth 85,395 72,187 95,322 97,267 99,212 101,158 103,103 -11.79%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 85,395 72,187 95,322 97,267 99,212 101,158 103,103 -11.79%
NOSH 336,212 221,483 194,535 194,535 194,535 194,535 194,535 43.96%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -385.87% -460.89% -270.20% -58.98% -33.24% -10.56% -26.53% -
ROE -31.50% -36.28% -11.09% -4.76% -3.55% -1.57% -5.09% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.45 2.83 2.01 4.03 5.45 7.72 10.17 -61.24%
EPS -9.45 -13.06 -5.44 -2.38 -1.81 -0.82 -2.70 130.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.36 0.49 0.50 0.51 0.52 0.53 -31.54%
Adjusted Per Share Value based on latest NOSH - 194,535
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1.18 0.96 0.66 1.33 1.80 2.55 3.35 -50.09%
EPS -4.56 -4.44 -1.79 -0.78 -0.60 -0.27 -0.89 196.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1447 0.1224 0.1616 0.1649 0.1682 0.1715 0.1748 -11.82%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.285 0.31 0.295 0.385 0.32 0.34 0.375 -
P/RPS 11.64 10.94 14.67 9.54 5.87 4.40 3.69 114.93%
P/EPS -3.02 -2.37 -5.43 -16.18 -17.66 -41.70 -13.90 -63.82%
EY -33.16 -42.13 -18.42 -6.18 -5.66 -2.40 -7.19 176.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.86 0.60 0.77 0.63 0.65 0.71 21.40%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 31/03/21 26/11/20 27/08/20 24/06/20 28/02/20 27/11/19 -
Price 0.265 0.285 0.225 0.33 0.41 0.34 0.35 -
P/RPS 10.82 10.06 11.19 8.18 7.52 4.40 3.44 114.52%
P/EPS -2.80 -2.18 -4.14 -13.87 -22.63 -41.70 -12.98 -63.99%
EY -35.66 -45.82 -24.16 -7.21 -4.42 -2.40 -7.71 177.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.79 0.46 0.66 0.80 0.65 0.66 21.12%

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