[AXIATA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -116.21%
YoY- -161.67%
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 23,885,781 17,618,786 11,615,314 5,748,249 24,402,401 18,141,306 11,939,538 58.56%
PBT -4,345,688 -2,634,894 -3,016,523 41,675 1,936,231 1,525,654 963,601 -
Tax -901,552 -591,613 -395,509 -136,032 -773,749 -465,472 -222,491 153.51%
NP -5,247,240 -3,226,507 -3,412,032 -94,357 1,162,482 1,060,182 741,110 -
-
NP to SH -5,034,573 -3,372,650 -3,504,715 -147,408 909,480 884,755 646,221 -
-
Tax Rate - - - 326.41% 39.96% 30.51% 23.09% -
Total Cost 29,133,021 20,845,293 15,027,346 5,842,606 23,239,919 17,081,124 11,198,428 88.82%
-
Net Worth 17,542,688 19,128,370 20,180,594 23,344,977 24,641,894 24,934,005 25,579,581 -22.17%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 863,500 453,278 452,479 - 767,238 446,845 448,764 54.51%
Div Payout % 0.00% 0.00% 0.00% - 84.36% 50.51% 69.44% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 17,542,688 19,128,370 20,180,594 23,344,977 24,641,894 24,934,005 25,579,581 -22.17%
NOSH 9,071,017 9,069,720 9,049,739 9,048,947 9,047,951 8,936,919 8,975,291 0.70%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -21.97% -18.31% -29.38% -1.64% 4.76% 5.84% 6.21% -
ROE -28.70% -17.63% -17.37% -0.63% 3.69% 3.55% 2.53% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 262.79 194.35 128.35 63.53 270.35 202.99 133.03 57.24%
EPS -55.60 -37.20 -38.70 -1.60 10.10 9.90 7.20 -
DPS 9.50 5.00 5.00 0.00 8.50 5.00 5.00 53.22%
NAPS 1.93 2.11 2.23 2.58 2.73 2.79 2.85 -22.82%
Adjusted Per Share Value based on latest NOSH - 9,048,947
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 260.11 191.87 126.49 62.60 265.74 197.56 130.02 58.56%
EPS -54.83 -36.73 -38.17 -1.61 9.90 9.63 7.04 -
DPS 9.40 4.94 4.93 0.00 8.36 4.87 4.89 54.41%
NAPS 1.9104 2.0831 2.1977 2.5422 2.6835 2.7153 2.7856 -22.17%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.93 4.56 3.80 5.45 5.49 5.24 4.83 -
P/RPS 1.50 2.35 2.96 8.58 2.03 2.58 3.63 -44.43%
P/EPS -7.10 -12.26 -9.81 -334.54 54.49 52.93 67.08 -
EY -14.09 -8.16 -10.19 -0.30 1.84 1.89 1.49 -
DY 2.42 1.10 1.32 0.00 1.55 0.95 1.04 75.32%
P/NAPS 2.04 2.16 1.70 2.11 2.01 1.88 1.69 13.33%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 23/11/18 24/08/18 22/05/18 22/02/18 23/11/17 30/08/17 -
Price 4.25 3.41 4.63 5.07 5.67 5.29 4.93 -
P/RPS 1.62 1.75 3.61 7.98 2.10 2.61 3.71 -42.35%
P/EPS -7.67 -9.17 -11.96 -311.22 56.27 53.43 68.47 -
EY -13.03 -10.91 -8.36 -0.32 1.78 1.87 1.46 -
DY 2.24 1.47 1.08 0.00 1.50 0.95 1.01 69.81%
P/NAPS 2.20 1.62 2.08 1.97 2.08 1.90 1.73 17.32%

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