[AXIATA] QoQ Cumulative 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- 42.54%
YoY- -70.64%
Quarter Report
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 6,064,019 24,203,171 17,940,655 11,828,998 6,036,584 24,583,312 18,316,305 -52.11%
PBT 361,968 1,171,117 1,704,977 1,017,696 611,886 2,872,201 2,147,780 -69.45%
Tax -174,578 -547,072 -682,524 -462,912 -213,586 -1,057,105 -828,970 -64.56%
NP 187,390 624,045 1,022,453 554,784 398,300 1,815,096 1,318,810 -72.73%
-
NP to SH 75,560 365,155 621,115 268,124 188,106 1,457,550 1,032,849 -82.48%
-
Tax Rate 48.23% 46.71% 40.03% 45.49% 34.91% 36.80% 38.60% -
Total Cost 5,876,629 23,579,126 16,918,202 11,274,214 5,638,284 22,768,216 16,997,495 -50.70%
-
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 - 641,866 183,386 183,343 - 868,953 456,432 -
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 0.43% 2.07% 3.94% 1.66% 1.21% 9.00% 6.22% -
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 66.13 263.95 195.66 129.04 65.87 268.76 200.65 -52.25%
EPS 0.80 4.00 6.80 2.90 2.10 16.00 11.30 -82.85%
DPS 0.00 7.00 2.00 2.00 0.00 9.50 5.00 -
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 66.04 263.57 195.37 128.82 65.74 267.71 199.46 -52.10%
EPS 0.82 3.98 6.76 2.92 2.05 15.87 11.25 -82.52%
DPS 0.00 6.99 2.00 2.00 0.00 9.46 4.97 -
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 5.52 1.42 1.51 2.75 4.98 1.54 2.14 87.97%
P/EPS 442.96 93.92 43.55 121.37 159.79 25.98 38.00 413.34%
EY 0.23 1.06 2.30 0.82 0.63 3.85 2.63 -80.26%
DY 0.00 1.87 0.68 0.56 0.00 2.29 1.16 -
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 5.29 1.35 1.89 2.43 5.72 1.58 2.12 83.86%
P/EPS 424.75 89.65 54.47 107.01 183.66 26.67 37.65 402.27%
EY 0.24 1.12 1.84 0.93 0.54 3.75 2.66 -79.85%
DY 0.00 1.96 0.54 0.64 0.00 2.24 1.17 -
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