[AXTERIA] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -197.21%
YoY- -228.07%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 123,948 151,921 163,078 174,074 184,393 193,374 201,209 -27.66%
PBT 735 -46 2,070 3,003 762 1,061 -71 -
Tax -2,164 -5,602 -5,792 -5,996 485 1,054 1,042 -
NP -1,429 -5,648 -3,722 -2,993 1,247 2,115 971 -
-
NP to SH -1,460 -4,544 -2,082 -1,533 1,577 2,040 818 -
-
Tax Rate 294.42% - 279.81% 199.67% -63.65% -99.34% - -
Total Cost 125,377 157,569 166,800 177,067 183,146 191,259 200,238 -26.87%
-
Net Worth 105,208 98,400 72,000 99,150 119,659 0 175,889 -29.07%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 105,208 98,400 72,000 99,150 119,659 0 175,889 -29.07%
NOSH 172,473 163,999 119,999 165,250 192,999 171,492 214,499 -13.56%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -1.15% -3.72% -2.28% -1.72% 0.68% 1.09% 0.48% -
ROE -1.39% -4.62% -2.89% -1.55% 1.32% 0.00% 0.47% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 71.86 92.63 135.90 105.34 95.54 112.76 93.80 -16.31%
EPS -0.85 -2.77 -1.74 -0.93 0.82 1.19 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.60 0.60 0.60 0.62 0.00 0.82 -17.94%
Adjusted Per Share Value based on latest NOSH - 165,250
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.29 21.19 22.75 24.28 25.72 26.97 28.07 -27.67%
EPS -0.20 -0.63 -0.29 -0.21 0.22 0.28 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1468 0.1373 0.1004 0.1383 0.1669 0.00 0.2454 -29.07%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.68 0.61 0.58 0.70 0.72 0.66 0.565 -
P/RPS 0.95 0.66 0.43 0.66 0.75 0.59 0.60 35.96%
P/EPS -80.33 -22.02 -33.43 -75.46 88.12 55.48 148.16 -
EY -1.24 -4.54 -2.99 -1.33 1.13 1.80 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.02 0.97 1.17 1.16 0.00 0.69 37.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 13/08/15 24/04/15 09/02/15 10/11/14 28/08/14 18/04/14 21/02/14 -
Price 0.645 0.71 0.58 0.665 0.69 0.865 0.56 -
P/RPS 0.90 0.77 0.43 0.63 0.72 0.77 0.60 31.13%
P/EPS -76.20 -25.63 -33.43 -71.68 84.45 72.72 146.85 -
EY -1.31 -3.90 -2.99 -1.40 1.18 1.38 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.18 0.97 1.11 1.11 0.00 0.68 34.55%

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