[AXIATA] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 367.6%
YoY- 31.77%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 6,469,951 25,900,661 18,997,046 12,454,083 6,064,019 24,203,171 17,940,655 -49.36%
PBT 253,220 2,173,618 1,624,846 966,562 361,968 1,171,117 1,704,977 -71.98%
Tax -262,511 -896,737 -559,467 -364,305 -174,578 -547,072 -682,524 -47.14%
NP -9,291 1,276,881 1,065,379 602,257 187,390 624,045 1,022,453 -
-
NP to SH -42,974 818,900 702,875 353,315 75,560 365,155 621,115 -
-
Tax Rate 103.67% 41.26% 34.43% 37.69% 48.23% 46.71% 40.03% -
Total Cost 6,479,242 24,623,780 17,931,667 11,851,826 5,876,629 23,579,126 16,918,202 -47.29%
-
Net Worth 16,882,532 17,981,034 17,886,786 17,703,304 17,422,646 17,605,481 15,771,218 4.64%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 871,529 366,908 366,907 - 641,866 183,386 -
Div Payout % - 106.43% 52.20% 103.85% - 175.78% 29.53% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 16,882,532 17,981,034 17,886,786 17,703,304 17,422,646 17,605,481 15,771,218 4.64%
NOSH 9,176,804 9,174,986 9,172,710 9,172,710 9,172,550 9,169,541 9,169,510 0.05%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -0.14% 4.93% 5.61% 4.84% 3.09% 2.58% 5.70% -
ROE -0.25% 4.55% 3.93% 2.00% 0.43% 2.07% 3.94% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 70.51 282.33 207.10 135.77 66.13 263.95 195.66 -49.39%
EPS -0.50 8.90 7.70 3.90 0.80 4.00 6.80 -
DPS 0.00 9.50 4.00 4.00 0.00 7.00 2.00 -
NAPS 1.84 1.96 1.95 1.93 1.90 1.92 1.72 4.60%
Adjusted Per Share Value based on latest NOSH - 9,172,710
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 70.46 282.06 206.88 135.62 66.04 263.57 195.37 -49.36%
EPS -0.47 8.92 7.65 3.85 0.82 3.98 6.76 -
DPS 0.00 9.49 4.00 4.00 0.00 6.99 2.00 -
NAPS 1.8385 1.9581 1.9479 1.9279 1.8973 1.9172 1.7175 4.64%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.79 4.16 3.91 3.74 3.65 3.74 2.95 -
P/RPS 5.37 1.47 1.89 2.75 5.52 1.42 1.51 133.16%
P/EPS -809.19 46.60 51.03 97.10 442.96 93.92 43.55 -
EY -0.12 2.15 1.96 1.03 0.23 1.06 2.30 -
DY 0.00 2.28 1.02 1.07 0.00 1.87 0.68 -
P/NAPS 2.06 2.12 2.01 1.94 1.92 1.95 1.72 12.79%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 22/02/22 26/11/21 27/08/21 25/05/21 25/02/21 27/11/20 -
Price 3.19 3.92 3.90 4.04 3.50 3.57 3.69 -
P/RPS 4.52 1.39 1.88 2.98 5.29 1.35 1.89 78.92%
P/EPS -681.09 43.92 50.90 104.89 424.75 89.65 54.47 -
EY -0.15 2.28 1.96 0.95 0.24 1.12 1.84 -
DY 0.00 2.42 1.03 0.99 0.00 1.96 0.54 -
P/NAPS 1.73 2.00 2.00 2.09 1.84 1.86 2.15 -13.50%

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