[AXIATA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	15,775,970	10,318,938	5,008,841	19,883,460	14,523,024	9,457,916	4,750,720	122.09%
YoY %	52.88%	106.01%	-74.81%	36.91%	53.55%	99.08%	-	-
Horiz. %	332.08%	217.21%	105.43%	418.54%	305.70%	199.08%	100.00%	-
PBT	1,413,224	961,672	552,096	3,331,142	2,501,453	1,474,141	689,961	61.07%
YoY %	46.95%	74.19%	-83.43%	33.17%	69.69%	113.66%	-	-
Horiz. %	204.83%	139.38%	80.02%	482.80%	362.55%	213.66%	100.00%	-
Tax	-484,002	-328,204	-150,896	-695,074	-380,625	-308,396	-153,840	114.26%
YoY %	-47.47%	-117.50%	78.29%	-82.61%	-23.42%	-100.47%	-	-
Horiz. %	314.61%	213.34%	98.09%	451.82%	247.42%	200.47%	100.00%	-
NP	929,222	633,468	401,200	2,636,068	2,120,828	1,165,745	536,121	44.14%
YoY %	46.69%	57.89%	-84.78%	24.29%	81.93%	117.44%	-	-
Horiz. %	173.32%	118.16%	74.83%	491.69%	395.59%	217.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	813,752	557,190	368,256	2,554,220	2,086,984	1,195,597	584,839	24.55%
YoY %	46.05%	51.31%	-85.58%	22.39%	74.56%	104.43%	-	-
Horiz. %	139.14%	95.27%	62.97%	436.74%	356.85%	204.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.25%	34.13%	27.33%	20.87%	15.22%	20.92%	22.30%	-
YoY %	0.35%	24.88%	30.95%	37.12%	-27.25%	-6.19%	-	-
Horiz. %	153.59%	153.05%	122.56%	93.59%	68.25%	93.81%	100.00%	-
Total Cost	14,846,748	9,685,470	4,607,641	17,247,392	12,402,196	8,292,171	4,214,599	130.98%
YoY %	53.29%	110.20%	-73.28%	39.07%	49.57%	96.75%	-	-
Horiz. %	352.27%	229.81%	109.33%	409.23%	294.27%	196.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,174,241	22,641,370	22,884,480	23,117,856	22,853,337	21,159,487	21,759,450	4.27%
YoY %	2.35%	-1.06%	-1.01%	1.16%	8.01%	-2.76%	-	-
Horiz. %	106.50%	104.05%	105.17%	106.24%	105.03%	97.24%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	-	442,214	-	1,731,674	689,912	688,113	-	-
YoY %	-	0.00%	-	151.00%	0.26%	0.00%	-	-
Horiz. %	-	64.26%	-	251.66%	100.26%	100.00%	-	-
Div Payout %	-	79.37%	-	67.80%	33.06%	57.55%	-	-
YoY %	-	0.00%	-	105.08%	-42.55%	0.00%	-	-
Horiz. %	-	137.91%	-	117.81%	57.45%	100.00%	-	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	23,174,241	22,641,370	22,884,480	23,117,856	22,853,337	21,159,487	21,759,450	4.27%
YoY %	2.35%	-1.06%	-1.01%	1.16%	8.01%	-2.76%	-	-
Horiz. %	106.50%	104.05%	105.17%	106.24%	105.03%	97.24%	100.00%	-
NOSH	8,845,130	8,844,285	8,768,000	8,658,372	8,623,900	8,601,417	8,600,573	1.88%
YoY %	0.01%	0.87%	1.27%	0.40%	0.26%	0.01%	-	-
Horiz. %	102.84%	102.83%	101.95%	100.67%	100.27%	100.01%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	5.89%	6.14%	8.01%	13.26%	14.60%	12.33%	11.29%	-
YoY %	-4.07%	-23.35%	-39.59%	-9.18%	18.41%	9.21%	-	-
Horiz. %	52.17%	54.38%	70.95%	117.45%	129.32%	109.21%	100.00%	-
ROE	3.51%	2.46%	1.61%	11.05%	9.13%	5.65%	2.69%	-
YoY %	42.68%	52.80%	-85.43%	21.03%	61.59%	110.04%	-	-
Horiz. %	130.48%	91.45%	59.85%	410.78%	339.41%	210.04%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	178.36	116.67	57.13	229.64	168.40	109.96	55.24	117.98%
YoY %	52.88%	104.22%	-75.12%	36.37%	53.15%	99.06%	-	-
Horiz. %	322.88%	211.21%	103.42%	415.71%	304.85%	199.06%	100.00%	-
EPS	9.20	6.30	4.20	29.50	24.20	13.90	6.80	22.25%
YoY %	46.03%	50.00%	-85.76%	21.90%	74.10%	104.41%	-	-
Horiz. %	135.29%	92.65%	61.76%	433.82%	355.88%	204.41%	100.00%	-
DPS	0.00	5.00	0.00	20.00	8.00	8.00	0.00	-
YoY %	0.00%	0.00%	0.00%	150.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	62.50%	0.00%	250.00%	100.00%	100.00%	-	-
NAPS	2.62	2.56	2.61	2.67	2.65	2.46	2.53	2.35%
YoY %	2.34%	-1.92%	-2.25%	0.75%	7.72%	-2.77%	-	-
Horiz. %	103.56%	101.19%	103.16%	105.53%	104.74%	97.23%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 8,815,754
RPS	171.80	112.37	54.55	216.53	158.15	103.00	51.73	122.11%
YoY %	52.89%	105.99%	-74.81%	36.91%	53.54%	99.11%	-	-
Horiz. %	332.11%	217.22%	105.45%	418.58%	305.72%	199.11%	100.00%	-
EPS	8.86	6.07	4.01	27.82	22.73	13.02	6.37	24.52%
YoY %	45.96%	51.37%	-85.59%	22.39%	74.58%	104.40%	-	-
Horiz. %	139.09%	95.29%	62.95%	436.73%	356.83%	204.40%	100.00%	-
DPS	0.00	4.82	0.00	18.86	7.51	7.49	0.00	-
YoY %	0.00%	0.00%	0.00%	151.13%	0.27%	0.00%	-	-
Horiz. %	0.00%	64.35%	0.00%	251.80%	100.27%	100.00%	-	-
NAPS	2.5237	2.4656	2.4921	2.5175	2.4887	2.3043	2.3696	4.27%
YoY %	2.36%	-1.06%	-1.01%	1.16%	8.00%	-2.76%	-	-
Horiz. %	106.50%	104.05%	105.17%	106.24%	105.03%	97.24%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	5.22	5.63	5.89	6.41	5.80	6.40	7.08	-
P/RPS	2.93	4.83	10.31	2.79	3.44	5.82	12.82	-62.51%
YoY %	-39.34%	-53.15%	269.53%	-18.90%	-40.89%	-54.60%	-	-
Horiz. %	22.85%	37.68%	80.42%	21.76%	26.83%	45.40%	100.00%	-
P/EPS	56.74	89.37	140.24	21.73	23.97	46.04	104.12	-33.20%
YoY %	-36.51%	-36.27%	545.38%	-9.35%	-47.94%	-55.78%	-	-
Horiz. %	54.49%	85.83%	134.69%	20.87%	23.02%	44.22%	100.00%	-
EY	1.76	1.12	0.71	4.60	4.17	2.17	0.96	49.62%
YoY %	57.14%	57.75%	-84.57%	10.31%	92.17%	126.04%	-	-
Horiz. %	183.33%	116.67%	73.96%	479.17%	434.38%	226.04%	100.00%	-
DY	0.00	0.89	0.00	3.12	1.38	1.25	0.00	-
YoY %	0.00%	0.00%	0.00%	126.09%	10.40%	0.00%	-	-
Horiz. %	0.00%	71.20%	0.00%	249.60%	110.40%	100.00%	-	-
P/NAPS	1.99	2.20	2.26	2.40	2.19	2.60	2.80	-20.31%
YoY %	-9.55%	-2.65%	-5.83%	9.59%	-15.77%	-7.14%	-	-
Horiz. %	71.07%	78.57%	80.71%	85.71%	78.21%	92.86%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/16	25/08/16	25/05/16	17/02/16	27/11/15	20/08/15	19/05/15	-
Price	4.31	5.49	5.40	5.90	6.14	5.80	6.75	-
P/RPS	2.42	4.71	9.45	2.57	3.65	5.27	12.22	-65.92%
YoY %	-48.62%	-50.16%	267.70%	-29.59%	-30.74%	-56.87%	-	-
Horiz. %	19.80%	38.54%	77.33%	21.03%	29.87%	43.13%	100.00%	-
P/EPS	46.85	87.14	128.57	20.00	25.37	41.73	99.26	-39.29%
YoY %	-46.24%	-32.22%	542.85%	-21.17%	-39.20%	-57.96%	-	-
Horiz. %	47.20%	87.79%	129.53%	20.15%	25.56%	42.04%	100.00%	-
EY	2.13	1.15	0.78	5.00	3.94	2.40	1.01	64.22%
YoY %	85.22%	47.44%	-84.40%	26.90%	64.17%	137.62%	-	-
Horiz. %	210.89%	113.86%	77.23%	495.05%	390.10%	237.62%	100.00%	-
DY	0.00	0.91	0.00	3.39	1.30	1.38	0.00	-
YoY %	0.00%	0.00%	0.00%	160.77%	-5.80%	0.00%	-	-
Horiz. %	0.00%	65.94%	0.00%	245.65%	94.20%	100.00%	-	-
P/NAPS	1.65	2.14	2.07	2.21	2.32	2.36	2.67	-27.38%
YoY %	-22.90%	3.38%	-6.33%	-4.74%	-1.69%	-11.61%	-	-
Horiz. %	61.80%	80.15%	77.53%	82.77%	86.89%	88.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos