[AXTERIA] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 18.09%
YoY- -25.77%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 26,174 34,754 36,389 46,042 48,173 43,648 46,689 -32.08%
PBT -5,996 -5,593 -7,140 -6,604 -8,251 -13,493 -13,643 -42.28%
Tax -385 -398 -409 -1,258 -1,347 -230 -240 37.15%
NP -6,381 -5,991 -7,549 -7,862 -9,598 -13,723 -13,883 -40.52%
-
NP to SH -6,381 -5,991 -7,549 -7,862 -9,598 -13,723 -13,883 -40.52%
-
Tax Rate - - - - - - - -
Total Cost 32,555 40,745 43,938 53,904 57,771 57,371 60,572 -33.97%
-
Net Worth 103,103 103,103 93,155 90,556 93,597 91,925 93,597 6.68%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 103,103 103,103 93,155 90,556 93,597 91,925 93,597 6.68%
NOSH 194,535 194,535 194,535 182,106 177,821 177,821 177,821 6.18%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -24.38% -17.24% -20.75% -17.08% -19.92% -31.44% -29.74% -
ROE -6.19% -5.81% -8.10% -8.68% -10.25% -14.93% -14.83% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 13.45 17.87 20.31 27.46 28.82 26.11 27.93 -38.64%
EPS -3.28 -3.08 -4.21 -4.69 -5.74 -8.21 -8.31 -46.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.52 0.54 0.56 0.55 0.56 -3.61%
Adjusted Per Share Value based on latest NOSH - 182,106
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.44 5.89 6.17 7.80 8.16 7.40 7.91 -32.02%
EPS -1.08 -1.02 -1.28 -1.33 -1.63 -2.33 -2.35 -40.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1748 0.1748 0.1579 0.1535 0.1586 0.1558 0.1586 6.71%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.41 0.42 0.41 0.375 0.37 0.42 0.475 -
P/RPS 3.05 2.35 2.02 1.37 1.28 1.61 1.70 47.80%
P/EPS -12.50 -13.64 -9.73 -8.00 -6.44 -5.12 -5.72 68.64%
EY -8.00 -7.33 -10.28 -12.50 -15.52 -19.55 -17.49 -40.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.79 0.69 0.66 0.76 0.85 -6.39%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 28/02/19 19/11/18 27/08/18 30/05/18 27/02/18 -
Price 0.36 0.37 0.435 0.415 0.315 0.39 0.42 -
P/RPS 2.68 2.07 2.14 1.51 1.09 1.49 1.50 47.39%
P/EPS -10.98 -12.01 -10.32 -8.85 -5.49 -4.75 -5.06 67.84%
EY -9.11 -8.32 -9.69 -11.30 -18.23 -21.05 -19.78 -40.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.84 0.77 0.56 0.71 0.75 -6.34%

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