[AXIATA] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 9.94%
YoY- -128.7%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 22,746,484 21,514,864 21,725,735 27,246,034 26,348,416 25,879,804 25,900,661 -8.31%
PBT -1,871,200 1,076,140 -4,248,292 1,078,070 1,079,938 1,012,880 2,173,618 -
Tax 711,434 -508,404 14,281,623 -1,116,767 -1,125,222 -1,050,044 -896,737 -
NP -1,159,766 567,736 10,033,331 -38,697 -45,284 -37,164 1,276,881 -
-
NP to SH -1,004,728 295,400 9,765,635 -269,006 -298,706 -171,896 818,900 -
-
Tax Rate - 47.24% - 103.59% 104.19% 103.67% 41.26% -
Total Cost 23,906,250 20,947,128 11,692,404 27,284,731 26,393,700 25,916,968 24,623,780 -1.95%
-
Net Worth 24,140,644 23,953,631 23,865,383 16,610,152 16,610,015 16,882,532 17,981,034 21.76%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 917,895 - 1,285,059 611,791 - - 871,529 3.52%
Div Payout % 0.00% - 13.16% 0.00% - - 106.43% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 24,140,644 23,953,631 23,865,383 16,610,152 16,610,015 16,882,532 17,981,034 21.76%
NOSH 9,178,951 9,178,951 9,179,084 9,177,028 9,176,804 9,176,804 9,174,986 0.02%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -5.10% 2.64% 46.18% -0.14% -0.17% -0.14% 4.93% -
ROE -4.16% 1.23% 40.92% -1.62% -1.80% -1.02% 4.55% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 247.81 234.43 236.69 296.90 287.12 282.06 282.33 -8.34%
EPS -11.00 3.20 106.40 -2.93 -3.20 -2.00 8.90 -
DPS 10.00 0.00 14.00 6.67 0.00 0.00 9.50 3.48%
NAPS 2.63 2.61 2.60 1.81 1.81 1.84 1.96 21.72%
Adjusted Per Share Value based on latest NOSH - 9,177,028
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 247.71 234.30 236.59 296.71 286.93 281.83 282.06 -8.31%
EPS -10.94 3.22 106.35 -2.93 -3.25 -1.87 8.92 -
DPS 10.00 0.00 13.99 6.66 0.00 0.00 9.49 3.56%
NAPS 2.6289 2.6085 2.5989 1.8088 1.8088 1.8385 1.9581 21.76%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.65 3.01 3.09 2.62 2.83 3.79 4.16 -
P/RPS 1.07 1.28 1.31 0.88 0.99 1.34 1.47 -19.12%
P/EPS -24.21 93.52 2.90 -89.38 -86.94 -202.30 46.60 -
EY -4.13 1.07 34.43 -1.12 -1.15 -0.49 2.15 -
DY 3.77 0.00 4.53 2.54 0.00 0.00 2.28 39.96%
P/NAPS 1.01 1.15 1.19 1.45 1.56 2.06 2.12 -39.08%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 25/05/23 23/02/23 25/11/22 26/08/22 25/05/22 22/02/22 -
Price 2.57 2.96 3.15 3.03 3.03 3.19 3.92 -
P/RPS 1.04 1.26 1.33 1.02 1.06 1.13 1.39 -17.62%
P/EPS -23.48 91.96 2.96 -103.37 -93.09 -170.27 43.92 -
EY -4.26 1.09 33.77 -0.97 -1.07 -0.59 2.28 -
DY 3.89 0.00 4.44 2.20 0.00 0.00 2.42 37.34%
P/NAPS 0.98 1.13 1.21 1.67 1.67 1.73 2.00 -37.92%

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