ACOUSTECH |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.135 MYR | +3.85% |
|
0.00% | -10.00% |
| 20/05 | Axteria Group Berhad Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 28/02 | Axteria Group Berhad Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 75.38 | 66.1 | 68.63 | 101.2 | 72.29 | 107.5 |
| Enterprise Value (EV) 1 | 83.39 | 80.16 | 86.56 | 111.9 | 88.5 | 113.8 |
| P/E ratio | -9.16 x | -41.7 x | -2.22 x | -49 x | -6.99 x | -105 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.09 x | 4.4 x | 13.2 x | 3.99 x | 4.24 x | 1.64 x |
| EV / Revenue | 2.31 x | 5.34 x | 16.7 x | 4.42 x | 5.19 x | 1.74 x |
| EV / EBITDA | -42.4 x | -180 x | -3.47 x | -20.6 x | -9.09 x | 83.6 x |
| EV / FCF | -1.75 x | -16.2 x | 42.5 x | -3.84 x | -6.37 x | -5.37 x |
| FCF Yield | -57.2% | -6.19% | 2.35% | -26% | -15.7% | -18.6% |
| Price to Book | 0.78 x | 0.65 x | 0.87 x | 0.86 x | 0.6 x | 0.73 x |
| Nbr of stocks (in thousands) | 1,83,852 | 1,94,423 | 2,21,371 | 4,30,510 | 4,98,561 | 7,16,766 |
| Reference price 2 | 0.4100 | 0.3400 | 0.3100 | 0.2350 | 0.1450 | 0.1500 |
| Announcement Date | 01/03/19 | 11/06/20 | 28/05/21 | 29/04/22 | 28/04/23 | 30/04/24 |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 36.09 | 15.02 | 5.186 | 25.35 | 17.04 | 65.38 |
| EBITDA 1 | -1.968 | -0.4454 | -24.98 | -5.433 | -9.734 | 1.362 |
| EBIT 1 | -2.232 | -0.5998 | -25.1 | -5.535 | -9.89 | 1.005 |
| Operating Margin | -6.18% | -3.99% | -484.03% | -21.84% | -58.04% | 1.54% |
| Earnings before Tax (EBT) 1 | -7.214 | -0.6748 | -28.54 | -1.312 | -9.604 | 1.452 |
| Net income 1 | -7.623 | -1.586 | -28.03 | -1.73 | -10.03 | -0.9841 |
| Net margin | -21.12% | -10.56% | -540.58% | -6.83% | -58.84% | -1.51% |
| EPS 2 | -0.0448 | -0.008153 | -0.1398 | -0.004799 | -0.0207 | -0.001426 |
| Free Cash Flow 1 | -47.67 | -4.963 | 2.038 | -29.12 | -13.9 | -21.18 |
| FCF margin | -132.09% | -33.05% | 39.3% | -114.87% | -81.59% | -32.4% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 01/03/19 | 11/06/20 | 28/05/21 | 29/04/22 | 28/04/23 | 30/04/24 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 8.01 | 14.1 | 17.9 | 10.8 | 16.2 | 6.32 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -4.072 x | -31.56 x | -0.7182 x | -1.982 x | -1.665 x | 4.642 x |
| Free Cash Flow 1 | -47.7 | -4.96 | 2.04 | -29.1 | -13.9 | -21.2 |
| ROE (net income / shareholders' equity) | -7.53% | -1.56% | -31.2% | -1.81% | -8.37% | -0.73% |
| ROA (Net income/ Total Assets) | -1.01% | -0.28% | -12.2% | -2.54% | -3.65% | 0.33% |
| Assets 1 | 752.2 | 563.5 | 229.8 | 68.18 | 274.5 | -301.2 |
| Book Value Per Share 2 | 0.5300 | 0.5200 | 0.3600 | 0.2700 | 0.2400 | 0.2100 |
| Cash Flow per Share 2 | 0.0300 | 0.0100 | 0.0100 | 0.0100 | 0.0100 | 0.0200 |
| Capex 1 | 0.2 | 0.58 | 0.03 | 13.1 | 9.22 | 17.3 |
| Capex / Sales | 0.56% | 3.88% | 0.51% | 51.8% | 54.13% | 26.44% |
| Announcement Date | 01/03/19 | 11/06/20 | 28/05/21 | 29/04/22 | 28/04/23 | 30/04/24 |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -10.00% | 2.05Cr | |
| +26.10% | 2.56TCr | |
| -5.18% | 2.5TCr | |
| +11.91% | 2.45TCr | |
| -20.01% | 2.43TCr | |
| +27.10% | 1.97TCr | |
| -1.45% | 1.97TCr | |
| +0.63% | 1.92TCr | |
| +48.01% | 1.71TCr | |
| -6.67% | 1.51TCr |
- Stock Market
- Equities
- AXTERIA Stock
- Financials Acoustech
