[AXTERIA] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
06-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 652.47%
YoY- 626.16%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 112,288 97,479 108,405 108,138 123,948 151,921 163,078 -22.04%
PBT 10,174 10,315 10,615 6,457 735 -46 2,070 189.35%
Tax -1,548 1,559 1,550 2,774 -2,164 -5,602 -5,792 -58.54%
NP 8,626 11,874 12,165 9,231 -1,429 -5,648 -3,722 -
-
NP to SH 8,529 11,144 11,013 8,066 -1,460 -4,544 -2,082 -
-
Tax Rate 15.22% -15.11% -14.60% -42.96% 294.42% - 279.81% -
Total Cost 103,662 85,605 96,240 98,907 125,377 157,569 166,800 -27.19%
-
Net Worth 104,264 109,664 116,405 114,331 105,208 98,400 72,000 28.02%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 104,264 109,664 116,405 114,331 105,208 98,400 72,000 28.02%
NOSH 165,499 168,714 166,294 168,135 172,473 163,999 119,999 23.92%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.68% 12.18% 11.22% 8.54% -1.15% -3.72% -2.28% -
ROE 8.18% 10.16% 9.46% 7.05% -1.39% -4.62% -2.89% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 67.85 57.78 65.19 64.32 71.86 92.63 135.90 -37.09%
EPS 5.15 6.61 6.62 4.80 -0.85 -2.77 -1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.65 0.70 0.68 0.61 0.60 0.60 3.30%
Adjusted Per Share Value based on latest NOSH - 168,135
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.24 12.36 13.75 13.71 15.72 19.27 20.68 -22.03%
EPS 1.08 1.41 1.40 1.02 -0.19 -0.58 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1322 0.1391 0.1476 0.145 0.1334 0.1248 0.0913 28.01%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.79 0.705 0.675 0.61 0.68 0.61 0.58 -
P/RPS 1.16 1.22 1.04 0.95 0.95 0.66 0.43 93.90%
P/EPS 15.33 10.67 10.19 12.72 -80.33 -22.02 -33.43 -
EY 6.52 9.37 9.81 7.86 -1.24 -4.54 -2.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.08 0.96 0.90 1.11 1.02 0.97 18.43%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/08/16 27/05/16 29/02/16 06/11/15 13/08/15 24/04/15 09/02/15 -
Price 0.775 0.80 0.675 0.59 0.645 0.71 0.58 -
P/RPS 1.14 1.38 1.04 0.92 0.90 0.77 0.43 91.66%
P/EPS 15.04 12.11 10.19 12.30 -76.20 -25.63 -33.43 -
EY 6.65 8.26 9.81 8.13 -1.31 -3.90 -2.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.23 0.96 0.87 1.06 1.18 0.97 17.17%

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