[AXIATA] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 170.37%
YoY- 15.98%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 5,748,249 24,402,401 18,141,306 11,939,538 5,880,972 21,565,392 15,775,970 -49.01%
PBT 41,675 1,936,231 1,525,654 963,601 392,329 1,139,580 1,413,224 -90.47%
Tax -136,032 -773,749 -465,472 -222,491 -130,297 -482,422 -484,002 -57.12%
NP -94,357 1,162,482 1,060,182 741,110 262,032 657,158 929,222 -
-
NP to SH -147,408 909,480 884,755 646,221 239,016 504,254 813,752 -
-
Tax Rate 326.41% 39.96% 30.51% 23.09% 33.21% 42.33% 34.25% -
Total Cost 5,842,606 23,239,919 17,081,124 11,198,428 5,618,940 20,908,234 14,846,748 -46.32%
-
Net Worth 23,344,977 24,641,894 24,934,005 25,579,581 25,229,465 23,266,458 23,174,241 0.49%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 767,238 446,845 448,764 - 707,724 - -
Div Payout % - 84.36% 50.51% 69.44% - 140.35% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 23,344,977 24,641,894 24,934,005 25,579,581 25,229,465 23,266,458 23,174,241 0.49%
NOSH 9,048,947 9,047,951 8,936,919 8,975,291 8,852,444 8,846,561 8,845,130 1.53%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -1.64% 4.76% 5.84% 6.21% 4.46% 3.05% 5.89% -
ROE -0.63% 3.69% 3.55% 2.53% 0.95% 2.17% 3.51% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 63.53 270.35 202.99 133.03 66.43 243.77 178.36 -49.78%
EPS -1.60 10.10 9.90 7.20 2.70 5.70 9.20 -
DPS 0.00 8.50 5.00 5.00 0.00 8.00 0.00 -
NAPS 2.58 2.73 2.79 2.85 2.85 2.63 2.62 -1.02%
Adjusted Per Share Value based on latest NOSH - 9,049,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 62.60 265.77 197.58 130.03 64.05 234.87 171.82 -49.01%
EPS -1.61 9.91 9.64 7.04 2.60 5.49 8.86 -
DPS 0.00 8.36 4.87 4.89 0.00 7.71 0.00 -
NAPS 2.5425 2.6837 2.7156 2.7859 2.7477 2.5339 2.5239 0.49%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 5.45 5.49 5.24 4.83 5.06 4.72 5.22 -
P/RPS 8.58 2.03 2.58 3.63 7.62 1.94 2.93 104.81%
P/EPS -334.54 54.49 52.93 67.08 187.41 82.81 56.74 -
EY -0.30 1.84 1.89 1.49 0.53 1.21 1.76 -
DY 0.00 1.55 0.95 1.04 0.00 1.69 0.00 -
P/NAPS 2.11 2.01 1.88 1.69 1.78 1.79 1.99 3.98%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 22/02/18 23/11/17 30/08/17 25/05/17 23/02/17 24/11/16 -
Price 5.07 5.67 5.29 4.93 4.98 4.71 4.31 -
P/RPS 7.98 2.10 2.61 3.71 7.50 1.93 2.42 121.70%
P/EPS -311.22 56.27 53.43 68.47 184.44 82.63 46.85 -
EY -0.32 1.78 1.87 1.46 0.54 1.21 2.13 -
DY 0.00 1.50 0.95 1.01 0.00 1.70 0.00 -
P/NAPS 1.97 2.08 1.90 1.73 1.75 1.79 1.65 12.55%

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