[AXIATA] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -28.73%
YoY- -70.64%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 24,256,076 24,203,171 23,920,873 23,657,996 24,146,336 24,583,312 24,421,740 -0.45%
PBT 1,447,872 1,171,117 2,273,302 2,035,392 2,447,544 2,872,201 2,863,706 -36.50%
Tax -698,312 -547,072 -910,032 -925,824 -854,344 -1,057,105 -1,105,293 -26.35%
NP 749,560 624,045 1,363,270 1,109,568 1,593,200 1,815,096 1,758,413 -43.33%
-
NP to SH 302,240 365,155 828,153 536,248 752,424 1,457,550 1,377,132 -63.58%
-
Tax Rate 48.23% 46.71% 40.03% 45.49% 34.91% 36.80% 38.60% -
Total Cost 23,506,516 23,579,126 22,557,602 22,548,428 22,553,136 22,768,216 22,663,326 2.46%
-
Net Worth 17,422,646 17,605,481 15,771,218 16,134,201 15,578,341 16,189,980 16,614,154 3.21%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 641,866 244,515 366,686 - 868,953 608,577 -
Div Payout % - 175.78% 29.53% 68.38% - 59.62% 44.19% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 17,422,646 17,605,481 15,771,218 16,134,201 15,578,341 16,189,980 16,614,154 3.21%
NOSH 9,172,550 9,169,541 9,169,510 9,169,041 9,164,144 9,163,573 9,128,673 0.31%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.09% 2.58% 5.70% 4.69% 6.60% 7.38% 7.20% -
ROE 1.73% 2.07% 5.25% 3.32% 4.83% 9.00% 8.29% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 264.52 263.95 260.88 258.07 263.50 268.76 267.53 -0.75%
EPS 3.20 4.00 9.07 5.80 8.40 16.00 15.07 -64.37%
DPS 0.00 7.00 2.67 4.00 0.00 9.50 6.67 -
NAPS 1.90 1.92 1.72 1.76 1.70 1.77 1.82 2.90%
Adjusted Per Share Value based on latest NOSH - 9,169,041
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 264.15 263.57 260.50 257.63 262.95 267.71 265.95 -0.45%
EPS 3.29 3.98 9.02 5.84 8.19 15.87 15.00 -63.59%
DPS 0.00 6.99 2.66 3.99 0.00 9.46 6.63 -
NAPS 1.8973 1.9172 1.7175 1.757 1.6965 1.7631 1.8093 3.21%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 3.65 3.74 2.95 3.55 3.28 4.14 4.30 -
P/RPS 1.38 1.42 1.13 1.38 1.24 1.54 1.61 -9.75%
P/EPS 110.74 93.92 32.66 60.69 39.95 25.98 28.50 146.95%
EY 0.90 1.06 3.06 1.65 2.50 3.85 3.51 -59.60%
DY 0.00 1.87 0.90 1.13 0.00 2.29 1.55 -
P/NAPS 1.92 1.95 1.72 2.02 1.93 2.34 2.36 -12.84%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 25/02/21 27/11/20 27/08/20 21/05/20 21/02/20 28/11/19 -
Price 3.50 3.57 3.69 3.13 3.77 4.25 4.26 -
P/RPS 1.32 1.35 1.41 1.21 1.43 1.58 1.59 -11.65%
P/EPS 106.19 89.65 40.86 53.51 45.91 26.67 28.24 141.61%
EY 0.94 1.12 2.45 1.87 2.18 3.75 3.54 -58.65%
DY 0.00 1.96 0.72 1.28 0.00 2.24 1.56 -
P/NAPS 1.84 1.86 2.15 1.78 2.22 2.40 2.34 -14.79%

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