[AXIATA] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 67.42%
YoY- -10.28%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 4,750,720 18,711,777 13,898,355 9,245,455 4,515,022 18,370,841 13,858,580 -51.05%
PBT 689,961 3,146,600 2,297,507 1,540,850 1,014,969 3,533,039 2,806,473 -60.78%
Tax -153,840 -778,079 -549,188 -407,008 -285,003 -794,462 -654,223 -61.93%
NP 536,121 2,368,521 1,748,319 1,133,842 729,966 2,738,577 2,152,250 -60.44%
-
NP to SH 584,839 2,364,976 1,765,734 1,129,890 674,878 2,550,021 1,974,389 -55.59%
-
Tax Rate 22.30% 24.73% 23.90% 26.41% 28.08% 22.49% 23.31% -
Total Cost 4,214,599 16,343,256 12,150,036 8,111,613 3,785,056 15,632,264 11,706,330 -49.42%
-
Net Worth 21,759,450 20,743,684 19,676,028 19,454,401 20,331,768 19,615,545 18,892,859 9.88%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 1,885,789 684,383 685,617 - 1,876,269 680,823 -
Div Payout % - 79.74% 38.76% 60.68% - 73.58% 34.48% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 21,759,450 20,743,684 19,676,028 19,454,401 20,331,768 19,615,545 18,892,859 9.88%
NOSH 8,600,573 8,571,770 8,554,795 8,570,221 8,542,759 8,528,498 8,510,297 0.70%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.29% 12.66% 12.58% 12.26% 16.17% 14.91% 15.53% -
ROE 2.69% 11.40% 8.97% 5.81% 3.32% 13.00% 10.45% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 55.24 218.30 162.46 107.88 52.85 215.41 162.84 -51.39%
EPS 6.80 27.60 20.60 13.20 7.90 29.90 23.20 -55.90%
DPS 0.00 22.00 8.00 8.00 0.00 22.00 8.00 -
NAPS 2.53 2.42 2.30 2.27 2.38 2.30 2.22 9.11%
Adjusted Per Share Value based on latest NOSH - 8,611,923
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 51.73 203.77 151.35 100.68 49.17 200.06 150.92 -51.05%
EPS 6.37 25.75 19.23 12.30 7.35 27.77 21.50 -55.59%
DPS 0.00 20.54 7.45 7.47 0.00 20.43 7.41 -
NAPS 2.3696 2.259 2.1427 2.1186 2.2141 2.1361 2.0574 9.88%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 7.08 7.05 7.00 6.97 6.67 6.90 6.88 -
P/RPS 12.82 3.23 4.31 6.46 12.62 3.20 4.22 109.89%
P/EPS 104.12 25.55 33.91 52.87 84.43 23.08 29.66 131.15%
EY 0.96 3.91 2.95 1.89 1.18 4.33 3.37 -56.73%
DY 0.00 3.12 1.14 1.15 0.00 3.19 1.16 -
P/NAPS 2.80 2.91 3.04 3.07 2.80 3.00 3.10 -6.56%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 25/02/15 24/11/14 27/08/14 27/05/14 03/03/14 27/11/13 -
Price 6.75 7.17 7.19 6.94 6.89 6.57 6.66 -
P/RPS 12.22 3.28 4.43 6.43 13.04 3.05 4.09 107.58%
P/EPS 99.26 25.99 34.83 52.64 87.22 21.97 28.71 128.81%
EY 1.01 3.85 2.87 1.90 1.15 4.55 3.48 -56.19%
DY 0.00 3.07 1.11 1.15 0.00 3.35 1.20 -
P/NAPS 2.67 2.96 3.13 3.06 2.89 2.86 3.00 -7.48%

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