[AXTERIA] YoY Quarter Result on 30-Sep-2019 [#3]

Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ-0.0%
YoY- 102.35%
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 2,823 10,960 458 4,394 10,789 12,920 14,751 -24.07%
PBT -1,627 1,349 -5,892 54 -1,066 -2,713 -645 16.66%
Tax -25 -78 -26 -28 -42 -131 -134 -24.39%
NP -1,652 1,271 -5,918 26 -1,108 -2,844 -779 13.34%
-
NP to SH -1,652 1,271 -5,918 26 -1,108 -2,844 -779 13.34%
-
Tax Rate - 5.78% - 51.85% - - - -
Total Cost 4,475 9,689 6,376 4,368 11,897 15,764 15,530 -18.72%
-
Net Worth 106,808 91,657 95,322 103,103 90,556 98,611 105,329 0.23%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 106,808 91,657 95,322 103,103 90,556 98,611 105,329 0.23%
NOSH 498,672 412,440 194,535 194,535 182,106 177,821 177,821 18.74%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -58.52% 11.60% -1,292.14% 0.59% -10.27% -22.01% -5.28% -
ROE -1.55% 1.39% -6.21% 0.03% -1.22% -2.88% -0.74% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.69 3.23 0.24 2.26 6.43 7.73 8.82 -34.58%
EPS -0.40 0.37 -3.04 0.02 -0.60 -1.70 -0.50 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.49 0.53 0.54 0.59 0.63 -13.70%
Adjusted Per Share Value based on latest NOSH - 194,535
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.39 1.53 0.06 0.61 1.50 1.80 2.06 -24.21%
EPS -0.23 0.18 -0.83 0.00 -0.15 -0.40 -0.11 13.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1279 0.133 0.1438 0.1263 0.1376 0.1469 0.23%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.14 0.235 0.295 0.375 0.375 0.43 0.72 -
P/RPS 20.37 7.28 125.30 16.60 5.83 5.56 8.16 16.46%
P/EPS -34.81 62.77 -9.70 2,805.80 -56.76 -25.27 -154.53 -21.98%
EY -2.87 1.59 -10.31 0.04 -1.76 -3.96 -0.65 28.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.87 0.60 0.71 0.69 0.73 1.14 -11.70%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 26/11/20 27/11/19 19/11/18 20/11/17 16/11/16 -
Price 0.11 0.225 0.225 0.35 0.415 0.395 0.695 -
P/RPS 16.01 6.97 95.57 15.50 6.45 5.11 7.88 12.53%
P/EPS -27.35 60.10 -7.40 2,618.74 -62.81 -23.21 -149.16 -24.61%
EY -3.66 1.66 -13.52 0.04 -1.59 -4.31 -0.67 32.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.83 0.46 0.66 0.77 0.67 1.10 -14.81%

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