[AXIATA] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -1088.78%
YoY- -642.34%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 23,797,748 23,885,781 23,491,714 23,230,628 22,992,996 24,402,401 24,188,408 -1.08%
PBT 3,907,168 -4,345,688 -3,513,192 -6,033,046 166,700 1,936,231 2,034,205 54.57%
Tax -772,312 -901,552 -788,817 -791,018 -544,128 -773,749 -620,629 15.70%
NP 3,134,856 -5,247,240 -4,302,009 -6,824,064 -377,428 1,162,482 1,413,576 70.14%
-
NP to SH 2,836,212 -5,034,573 -4,496,866 -7,009,430 -589,632 909,480 1,179,673 79.56%
-
Tax Rate 19.77% - - - 326.41% 39.96% 30.51% -
Total Cost 20,662,892 29,133,021 27,793,723 30,054,692 23,370,424 23,239,919 22,774,832 -6.28%
-
Net Worth 16,873,451 17,542,688 19,128,370 20,180,594 23,344,977 24,641,894 24,934,004 -22.93%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 863,500 604,371 904,959 - 767,238 595,794 -
Div Payout % - 0.00% 0.00% 0.00% - 84.36% 50.51% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 16,873,451 17,542,688 19,128,370 20,180,594 23,344,977 24,641,894 24,934,004 -22.93%
NOSH 9,072,740 9,071,017 9,069,720 9,049,739 9,048,947 9,047,951 8,936,919 1.01%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 13.17% -21.97% -18.31% -29.38% -1.64% 4.76% 5.84% -
ROE 16.81% -28.70% -23.51% -34.73% -2.53% 3.69% 4.73% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 262.33 262.79 259.13 256.70 254.11 270.35 270.66 -2.06%
EPS 31.20 -55.60 -49.60 -77.40 -6.40 10.10 13.20 77.53%
DPS 0.00 9.50 6.67 10.00 0.00 8.50 6.67 -
NAPS 1.86 1.93 2.11 2.23 2.58 2.73 2.79 -23.70%
Adjusted Per Share Value based on latest NOSH - 9,049,739
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 259.16 260.11 255.82 252.98 250.39 265.74 263.41 -1.07%
EPS 30.89 -54.83 -48.97 -76.33 -6.42 9.90 12.85 79.54%
DPS 0.00 9.40 6.58 9.85 0.00 8.36 6.49 -
NAPS 1.8375 1.9104 2.0831 2.1977 2.5422 2.6835 2.7153 -22.93%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 4.15 3.93 4.56 3.80 5.45 5.49 5.24 -
P/RPS 1.58 1.50 1.76 1.48 2.14 2.03 1.94 -12.80%
P/EPS 13.27 -7.10 -9.19 -4.91 -83.64 54.49 39.70 -51.86%
EY 7.53 -14.09 -10.88 -20.38 -1.20 1.84 2.52 107.59%
DY 0.00 2.42 1.46 2.63 0.00 1.55 1.27 -
P/NAPS 2.23 2.04 2.16 1.70 2.11 2.01 1.88 12.06%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 22/02/19 23/11/18 24/08/18 22/05/18 22/02/18 23/11/17 -
Price 4.54 4.25 3.41 4.63 5.07 5.67 5.29 -
P/RPS 1.73 1.62 1.32 1.80 2.00 2.10 1.95 -7.67%
P/EPS 14.52 -7.67 -6.87 -5.98 -77.80 56.27 40.08 -49.21%
EY 6.89 -13.03 -14.55 -16.73 -1.29 1.78 2.50 96.69%
DY 0.00 2.24 1.96 2.16 0.00 1.50 1.26 -
P/NAPS 2.44 2.20 1.62 2.08 1.97 2.08 1.90 18.16%

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