[AXTERIA] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Annualized Quarter Result
Revenue	29,168	5,808	652	18,300	24,840	37,004	67,596	-13.06%
YoY %	402.20%	790.80%	-96.44%	-26.33%	-32.87%	-45.26%	-	-
Horiz. %	43.15%	8.59%	0.96%	27.07%	36.75%	54.74%	100.00%	-
PBT	1,844	-9,456	-6,796	980	-5,208	-5,808	-5,584	-
YoY %	119.50%	-39.14%	-793.47%	118.82%	10.33%	-4.01%	-	-
Horiz. %	-33.02%	169.34%	121.70%	-17.55%	93.27%	104.01%	100.00%	-
Tax	-1,560	-284	-100	-120	-164	-204	860	-
YoY %	-449.30%	-184.00%	16.67%	26.83%	19.61%	-123.72%	-	-
Horiz. %	-181.40%	-33.02%	-11.63%	-13.95%	-19.07%	-23.72%	100.00%	-
NP	284	-9,740	-6,896	860	-5,372	-6,012	-4,724	-
YoY %	102.92%	-41.24%	-901.86%	116.01%	10.65%	-27.27%	-	-
Horiz. %	-6.01%	206.18%	145.98%	-18.20%	113.72%	127.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	284	-9,740	-6,896	860	-5,372	-6,012	-4,724	-
YoY %	102.92%	-41.24%	-901.86%	116.01%	10.65%	-27.27%	-	-
Horiz. %	-6.01%	206.18%	145.98%	-18.20%	113.72%	127.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	84.60%	-	-	12.24%	-	-	-	-
YoY %	0.00%	-	-	0.00%	-	-	-	-
Horiz. %	691.18%	-	-	100.00%	-	-	-	-
Total Cost	28,884	15,548	7,548	17,440	30,212	43,016	72,320	-14.17%
YoY %	85.77%	105.99%	-56.72%	-42.27%	-29.77%	-40.52%	-	-
Horiz. %	39.94%	21.50%	10.44%	24.12%	41.78%	59.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,886	85,395	99,212	103,103	91,925	105,296	109,664	-1.21%
YoY %	19.31%	-13.93%	-3.77%	12.16%	-12.70%	-3.98%	-	-
Horiz. %	92.91%	77.87%	90.47%	94.02%	83.82%	96.02%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	101,886	85,395	99,212	103,103	91,925	105,296	109,664	-1.21%
YoY %	19.31%	-13.93%	-3.77%	12.16%	-12.70%	-3.98%	-	-
Horiz. %	92.91%	77.87%	90.47%	94.02%	83.82%	96.02%	100.00%	-
NOSH	460,201	336,212	194,535	194,535	177,821	177,821	168,714	18.19%
YoY %	36.88%	72.83%	0.00%	9.40%	0.00%	5.40%	-	-
Horiz. %	272.77%	199.28%	115.30%	115.30%	105.40%	105.40%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	0.97%	-167.70%	-1,057.67%	4.70%	-21.63%	-16.25%	-6.99%	-
YoY %	100.58%	84.14%	-22,603.62%	121.73%	-33.11%	-132.47%	-	-
Horiz. %	-13.88%	2,399.14%	15,131.19%	-67.24%	309.44%	232.47%	100.00%	-
ROE	0.28%	-11.41%	-6.95%	0.83%	-5.84%	-5.71%	-4.31%	-
YoY %	102.45%	-64.17%	-937.35%	114.21%	-2.28%	-32.48%	-	-
Horiz. %	-6.50%	264.73%	161.25%	-19.26%	135.50%	132.48%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	7.73	2.04	0.34	9.41	14.86	22.14	40.07	-23.97%
YoY %	278.92%	500.00%	-96.39%	-36.68%	-32.88%	-44.75%	-	-
Horiz. %	19.29%	5.09%	0.85%	23.48%	37.09%	55.25%	100.00%	-
EPS	0.08	-3.44	-3.56	0.40	-3.20	-3.60	-2.80	-
YoY %	102.33%	3.37%	-990.00%	112.50%	11.11%	-28.57%	-	-
Horiz. %	-2.86%	122.86%	127.14%	-14.29%	114.29%	128.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.27	0.30	0.51	0.53	0.55	0.63	0.65	-13.61%
YoY %	-10.00%	-41.18%	-3.77%	-3.64%	-12.70%	-3.08%	-	-
Horiz. %	41.54%	46.15%	78.46%	81.54%	84.62%	96.92%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 194,535
RPS	4.94	0.98	0.11	3.10	4.21	6.27	11.46	-13.08%
YoY %	404.08%	790.91%	-96.45%	-26.37%	-32.85%	-45.29%	-	-
Horiz. %	43.11%	8.55%	0.96%	27.05%	36.74%	54.71%	100.00%	-
EPS	0.05	-1.65	-1.17	0.15	-0.91	-1.02	-0.80	-
YoY %	103.03%	-41.03%	-880.00%	116.48%	10.78%	-27.50%	-	-
Horiz. %	-6.25%	206.25%	146.25%	-18.75%	113.75%	127.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1727	0.1447	0.1682	0.1748	0.1558	0.1785	0.1859	-1.21%
YoY %	19.35%	-13.97%	-3.78%	12.20%	-12.72%	-3.98%	-	-
Horiz. %	92.90%	77.84%	90.48%	94.03%	83.81%	96.02%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	0.21	0.285	0.32	0.42	0.42	0.655	0.705	-
P/RPS	2.72	13.97	95.48	4.46	2.83	2.96	1.76	7.52%
YoY %	-80.53%	-85.37%	2,040.81%	57.60%	-4.39%	68.18%	-	-
Horiz. %	154.55%	793.75%	5,425.00%	253.41%	160.80%	168.18%	100.00%	-
P/EPS	279.03	-8.33	-9.03	95.01	-13.07	-18.21	-25.18	-
YoY %	3,449.70%	7.75%	-109.50%	826.93%	28.23%	27.68%	-	-
Horiz. %	-1,108.14%	33.08%	35.86%	-377.32%	51.91%	72.32%	100.00%	-
EY	0.36	-12.01	-11.08	1.05	-7.65	-5.49	-3.97	-
YoY %	103.00%	-8.39%	-1,155.24%	113.73%	-39.34%	-38.29%	-	-
Horiz. %	-9.07%	302.52%	279.09%	-26.45%	192.70%	138.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.78	0.95	0.63	0.79	0.76	1.04	1.08	-5.27%
YoY %	-17.89%	50.79%	-20.25%	3.95%	-26.92%	-3.70%	-	-
Horiz. %	72.22%	87.96%	58.33%	73.15%	70.37%	96.30%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	27/05/22	27/05/21	24/06/20	28/05/19	30/05/18	23/05/17	27/05/16	-
Price	0.20	0.265	0.41	0.37	0.39	0.59	0.80	-
P/RPS	2.59	12.99	122.33	3.93	2.62	2.66	2.00	4.40%
YoY %	-80.06%	-89.38%	3,012.72%	50.00%	-1.50%	33.00%	-	-
Horiz. %	129.50%	649.50%	6,116.50%	196.50%	131.00%	133.00%	100.00%	-
P/EPS	265.74	-7.74	-11.57	83.70	-12.13	-16.40	-28.57	-
YoY %	3,533.33%	33.10%	-113.82%	790.02%	26.04%	42.60%	-	-
Horiz. %	-930.14%	27.09%	40.50%	-292.96%	42.46%	57.40%	100.00%	-
EY	0.38	-12.91	-8.65	1.19	-8.24	-6.10	-3.50	-
YoY %	102.94%	-49.25%	-826.89%	114.44%	-35.08%	-74.29%	-	-
Horiz. %	-10.86%	368.86%	247.14%	-34.00%	235.43%	174.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.74	0.88	0.80	0.70	0.71	0.94	1.23	-8.11%
YoY %	-15.91%	10.00%	14.29%	-1.41%	-24.47%	-23.58%	-	-
Horiz. %	60.16%	71.54%	65.04%	56.91%	57.72%	76.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos