[AXIATA] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 156.33%
YoY- 581.01%
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 24,583,312 24,421,740 24,206,102 23,797,748 23,885,781 23,491,714 23,230,628 3.83%
PBT 2,872,201 2,863,706 3,228,526 3,907,168 -4,345,688 -3,513,192 -6,033,046 -
Tax -1,057,105 -1,105,293 -1,086,100 -772,312 -901,552 -788,817 -791,018 21.26%
NP 1,815,096 1,758,413 2,142,426 3,134,856 -5,247,240 -4,302,009 -6,824,064 -
-
NP to SH 1,457,550 1,377,132 1,826,294 2,836,212 -5,034,573 -4,496,866 -7,009,430 -
-
Tax Rate 36.80% 38.60% 33.64% 19.77% - - - -
Total Cost 22,768,216 22,663,326 22,063,676 20,662,892 29,133,021 27,793,723 30,054,692 -16.85%
-
Net Worth 16,189,980 16,614,154 17,202,124 16,873,451 17,542,688 19,128,370 20,180,594 -13.62%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 868,953 608,577 910,165 - 863,500 604,371 904,959 -2.66%
Div Payout % 59.62% 44.19% 49.84% - 0.00% 0.00% 0.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 16,189,980 16,614,154 17,202,124 16,873,451 17,542,688 19,128,370 20,180,594 -13.62%
NOSH 9,163,573 9,128,673 9,128,638 9,072,740 9,071,017 9,069,720 9,049,739 0.83%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.38% 7.20% 8.85% 13.17% -21.97% -18.31% -29.38% -
ROE 9.00% 8.29% 10.62% 16.81% -28.70% -23.51% -34.73% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 268.76 267.53 265.95 262.33 262.79 259.13 256.70 3.09%
EPS 16.00 15.07 20.00 31.20 -55.60 -49.60 -77.40 -
DPS 9.50 6.67 10.00 0.00 9.50 6.67 10.00 -3.35%
NAPS 1.77 1.82 1.89 1.86 1.93 2.11 2.23 -14.23%
Adjusted Per Share Value based on latest NOSH - 9,072,740
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 267.71 265.95 263.60 259.16 260.11 255.82 252.98 3.83%
EPS 15.87 15.00 19.89 30.89 -54.83 -48.97 -76.33 -
DPS 9.46 6.63 9.91 0.00 9.40 6.58 9.85 -2.65%
NAPS 1.7631 1.8093 1.8733 1.8375 1.9104 2.0831 2.1977 -13.62%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.14 4.30 4.98 4.15 3.93 4.56 3.80 -
P/RPS 1.54 1.61 1.87 1.58 1.50 1.76 1.48 2.67%
P/EPS 25.98 28.50 24.82 13.27 -7.10 -9.19 -4.91 -
EY 3.85 3.51 4.03 7.53 -14.09 -10.88 -20.38 -
DY 2.29 1.55 2.01 0.00 2.42 1.46 2.63 -8.79%
P/NAPS 2.34 2.36 2.63 2.23 2.04 2.16 1.70 23.66%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 28/11/19 29/08/19 28/05/19 22/02/19 23/11/18 24/08/18 -
Price 4.25 4.26 5.03 4.54 4.25 3.41 4.63 -
P/RPS 1.58 1.59 1.89 1.73 1.62 1.32 1.80 -8.30%
P/EPS 26.67 28.24 25.07 14.52 -7.67 -6.87 -5.98 -
EY 3.75 3.54 3.99 6.89 -13.03 -14.55 -16.73 -
DY 2.24 1.56 1.99 0.00 2.24 1.96 2.16 2.44%
P/NAPS 2.40 2.34 2.66 2.44 2.20 1.62 2.08 9.98%

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