[AXTERIA] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -46.35%
YoY- 74.74%
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 26,112 2,436 17,242 39,389 40,252 86,112 103,300 -20.46%
PBT -4,884 -11,526 472 -2,546 -11,932 -652 10,344 -
Tax -440 -100 -116 -166 1,190 -1,078 2,076 -
NP -5,324 -11,626 356 -2,713 -10,741 -1,730 12,420 -
-
NP to SH -5,324 -11,626 356 -2,713 -10,741 -1,730 10,916 -
-
Tax Rate - - 24.58% - - - -20.07% -
Total Cost 31,436 14,062 16,886 42,102 50,993 87,842 90,880 -16.20%
-
Net Worth 91,657 95,322 103,103 90,556 98,611 105,329 113,615 -3.51%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 91,657 95,322 103,103 90,556 98,611 105,329 113,615 -3.51%
NOSH 412,440 194,535 194,535 182,106 177,821 177,821 167,081 16.23%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -20.39% -477.29% 2.06% -6.89% -26.69% -2.01% 12.02% -
ROE -5.81% -12.20% 0.35% -3.00% -10.89% -1.64% 9.61% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.69 1.25 8.86 23.49 24.08 51.51 61.83 -29.32%
EPS -1.57 -5.97 0.19 -1.60 -6.40 -1.07 6.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.49 0.53 0.54 0.59 0.63 0.68 -14.25%
Adjusted Per Share Value based on latest NOSH - 182,106
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.43 0.41 2.92 6.68 6.82 14.60 17.51 -20.45%
EPS -0.90 -1.97 0.06 -0.46 -1.82 -0.29 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1554 0.1616 0.1748 0.1535 0.1671 0.1785 0.1926 -3.51%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.235 0.295 0.375 0.375 0.43 0.72 0.61 -
P/RPS 3.06 23.56 4.23 1.60 1.79 1.40 0.99 20.67%
P/EPS -14.98 -4.94 204.92 -23.18 -6.69 -69.55 9.34 -
EY -6.67 -20.26 0.49 -4.31 -14.95 -1.44 10.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.60 0.71 0.69 0.73 1.14 0.90 -0.56%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 26/11/20 27/11/19 19/11/18 20/11/17 16/11/16 06/11/15 -
Price 0.225 0.225 0.35 0.415 0.395 0.695 0.59 -
P/RPS 2.93 17.97 3.95 1.77 1.64 1.35 0.95 20.62%
P/EPS -14.35 -3.76 191.26 -25.65 -6.15 -67.14 9.03 -
EY -6.97 -26.56 0.52 -3.90 -16.27 -1.49 11.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.46 0.66 0.77 0.67 1.10 0.87 -0.78%

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