[AXTERIA] QoQ TTM Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -122.09%
YoY- -2838.26%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 46,042 48,173 43,648 46,689 79,815 81,646 106,561 -42.81%
PBT -6,604 -8,251 -13,493 -13,643 -5,397 -3,329 3,008 -
Tax -1,258 -1,347 -230 -240 -854 -857 -2,823 -41.62%
NP -7,862 -9,598 -13,723 -13,883 -6,251 -4,186 185 -
-
NP to SH -7,862 -9,598 -13,723 -13,883 -6,251 -4,186 185 -
-
Tax Rate - - - - - - 93.85% -
Total Cost 53,904 57,771 57,371 60,572 86,066 85,832 106,376 -36.41%
-
Net Worth 90,556 93,597 91,925 93,597 98,611 101,954 105,296 -9.55%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 90,556 93,597 91,925 93,597 98,611 101,954 105,296 -9.55%
NOSH 182,106 177,821 177,821 177,821 177,821 177,821 167,138 5.87%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -17.08% -19.92% -31.44% -29.74% -7.83% -5.13% 0.17% -
ROE -8.68% -10.25% -14.93% -14.83% -6.34% -4.11% 0.18% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.46 28.82 26.11 27.93 47.75 48.85 63.76 -42.94%
EPS -4.69 -5.74 -8.21 -8.31 -3.74 -2.50 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.56 0.55 0.56 0.59 0.61 0.63 -9.75%
Adjusted Per Share Value based on latest NOSH - 177,821
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.42 6.72 6.09 6.51 11.13 11.39 14.86 -42.82%
EPS -1.10 -1.34 -1.91 -1.94 -0.87 -0.58 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1263 0.1306 0.1282 0.1306 0.1376 0.1422 0.1469 -9.57%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.375 0.37 0.42 0.475 0.43 0.575 0.655 -
P/RPS 1.37 1.28 1.61 1.70 0.90 1.18 1.03 20.92%
P/EPS -8.00 -6.44 -5.12 -5.72 -11.50 -22.96 591.76 -
EY -12.50 -15.52 -19.55 -17.49 -8.70 -4.36 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.76 0.85 0.73 0.94 1.04 -23.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/11/18 27/08/18 30/05/18 27/02/18 20/11/17 28/08/17 23/05/17 -
Price 0.415 0.315 0.39 0.42 0.395 0.46 0.59 -
P/RPS 1.51 1.09 1.49 1.50 0.83 0.94 0.93 38.10%
P/EPS -8.85 -5.49 -4.75 -5.06 -10.56 -18.37 533.03 -
EY -11.30 -18.23 -21.05 -19.78 -9.47 -5.44 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.56 0.71 0.75 0.67 0.75 0.94 -12.44%

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