[AXIATA] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -52.6%
YoY- -35.1%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 24,402,401 18,141,306 11,939,538 5,880,972 21,565,392 15,775,970 10,318,938 77.22%
PBT 1,936,231 1,525,654 963,601 392,329 1,139,580 1,413,224 961,672 59.24%
Tax -773,749 -465,472 -222,491 -130,297 -482,422 -484,002 -328,204 76.85%
NP 1,162,482 1,060,182 741,110 262,032 657,158 929,222 633,468 49.72%
-
NP to SH 909,480 884,755 646,221 239,016 504,254 813,752 557,190 38.50%
-
Tax Rate 39.96% 30.51% 23.09% 33.21% 42.33% 34.25% 34.13% -
Total Cost 23,239,919 17,081,124 11,198,428 5,618,940 20,908,234 14,846,748 9,685,470 78.94%
-
Net Worth 24,641,894 24,934,005 25,579,581 25,229,465 23,266,458 23,174,241 22,641,370 5.79%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 767,238 446,845 448,764 - 707,724 - 442,214 44.24%
Div Payout % 84.36% 50.51% 69.44% - 140.35% - 79.37% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 24,641,894 24,934,005 25,579,581 25,229,465 23,266,458 23,174,241 22,641,370 5.79%
NOSH 9,047,951 8,936,919 8,975,291 8,852,444 8,846,561 8,845,130 8,844,285 1.52%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.76% 5.84% 6.21% 4.46% 3.05% 5.89% 6.14% -
ROE 3.69% 3.55% 2.53% 0.95% 2.17% 3.51% 2.46% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 270.35 202.99 133.03 66.43 243.77 178.36 116.67 74.84%
EPS 10.10 9.90 7.20 2.70 5.70 9.20 6.30 36.86%
DPS 8.50 5.00 5.00 0.00 8.00 0.00 5.00 42.30%
NAPS 2.73 2.79 2.85 2.85 2.63 2.62 2.56 4.36%
Adjusted Per Share Value based on latest NOSH - 8,852,444
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 265.77 197.58 130.03 64.05 234.87 171.82 112.38 77.22%
EPS 9.91 9.64 7.04 2.60 5.49 8.86 6.07 38.52%
DPS 8.36 4.87 4.89 0.00 7.71 0.00 4.82 44.21%
NAPS 2.6837 2.7156 2.7859 2.7477 2.5339 2.5239 2.4659 5.78%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.49 5.24 4.83 5.06 4.72 5.22 5.63 -
P/RPS 2.03 2.58 3.63 7.62 1.94 2.93 4.83 -43.80%
P/EPS 54.49 52.93 67.08 187.41 82.81 56.74 89.37 -28.03%
EY 1.84 1.89 1.49 0.53 1.21 1.76 1.12 39.10%
DY 1.55 0.95 1.04 0.00 1.69 0.00 0.89 44.60%
P/NAPS 2.01 1.88 1.69 1.78 1.79 1.99 2.20 -5.82%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 30/08/17 25/05/17 23/02/17 24/11/16 25/08/16 -
Price 5.67 5.29 4.93 4.98 4.71 4.31 5.49 -
P/RPS 2.10 2.61 3.71 7.50 1.93 2.42 4.71 -41.55%
P/EPS 56.27 53.43 68.47 184.44 82.63 46.85 87.14 -25.23%
EY 1.78 1.87 1.46 0.54 1.21 2.13 1.15 33.70%
DY 1.50 0.95 1.01 0.00 1.70 0.00 0.91 39.41%
P/NAPS 2.08 1.90 1.73 1.75 1.79 1.65 2.14 -1.87%

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