[AXTERIA] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -197.21%
YoY- -228.07%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 79,815 95,515 108,138 174,074 223,552 323,587 277,113 -18.71%
PBT -5,397 2,370 6,457 3,003 501 17,027 13,003 -
Tax -854 -817 2,774 -5,996 -170 -4,259 -2,260 -14.96%
NP -6,251 1,553 9,231 -2,993 331 12,768 10,743 -
-
NP to SH -6,251 1,529 8,066 -1,533 1,197 11,763 10,082 -
-
Tax Rate - 34.47% -42.96% 199.67% 33.93% 25.01% 17.38% -
Total Cost 86,066 93,962 98,907 177,067 223,221 310,819 266,370 -17.14%
-
Net Worth 98,611 105,329 114,331 99,150 159,899 145,727 142,137 -5.90%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 7,239 8,563 6,012 -
Div Payout % - - - - 604.85% 72.80% 59.64% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 98,611 105,329 114,331 99,150 159,899 145,727 142,137 -5.90%
NOSH 177,821 177,821 168,135 165,250 194,999 171,444 171,249 0.62%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -7.83% 1.63% 8.54% -1.72% 0.15% 3.95% 3.88% -
ROE -6.34% 1.45% 7.05% -1.55% 0.75% 8.07% 7.09% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 47.75 57.13 64.32 105.34 114.64 188.74 161.82 -18.39%
EPS -3.74 0.91 4.80 -0.93 0.61 6.86 5.89 -
DPS 0.00 0.00 0.00 0.00 3.71 4.99 3.50 -
NAPS 0.59 0.63 0.68 0.60 0.82 0.85 0.83 -5.52%
Adjusted Per Share Value based on latest NOSH - 165,250
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.13 13.32 15.08 24.28 31.18 45.14 38.66 -18.72%
EPS -0.87 0.21 1.13 -0.21 0.17 1.64 1.41 -
DPS 0.00 0.00 0.00 0.00 1.01 1.19 0.84 -
NAPS 0.1376 0.1469 0.1595 0.1383 0.2231 0.2033 0.1983 -5.90%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.43 0.72 0.61 0.70 0.56 0.61 0.59 -
P/RPS 0.90 1.26 0.95 0.66 0.49 0.32 0.36 16.48%
P/EPS -11.50 78.73 12.72 -75.46 91.23 8.89 10.02 -
EY -8.70 1.27 7.86 -1.33 1.10 11.25 9.98 -
DY 0.00 0.00 0.00 0.00 6.63 8.19 5.93 -
P/NAPS 0.73 1.14 0.90 1.17 0.68 0.72 0.71 0.46%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 16/11/16 06/11/15 10/11/14 15/11/13 09/11/12 16/11/11 -
Price 0.395 0.695 0.59 0.665 0.57 0.63 0.64 -
P/RPS 0.83 1.22 0.92 0.63 0.50 0.33 0.40 12.92%
P/EPS -10.56 75.99 12.30 -71.68 92.86 9.18 10.87 -
EY -9.47 1.32 8.13 -1.40 1.08 10.89 9.20 -
DY 0.00 0.00 0.00 0.00 6.51 7.93 5.47 -
P/NAPS 0.67 1.10 0.87 1.11 0.70 0.74 0.77 -2.28%

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