[AXIATA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -105.25%
YoY- -156.87%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 21,725,735 20,434,526 13,174,208 6,469,951 25,900,661 18,997,046 12,454,083 44.76%
PBT -4,248,292 808,553 539,969 253,220 2,173,618 1,624,846 966,562 -
Tax 14,281,623 -837,576 -562,611 -262,511 -896,737 -559,467 -364,305 -
NP 10,033,331 -29,023 -22,642 -9,291 1,276,881 1,065,379 602,257 548.95%
-
NP to SH 9,765,635 -201,755 -149,353 -42,974 818,900 702,875 353,315 808.65%
-
Tax Rate - 103.59% 104.19% 103.67% 41.26% 34.43% 37.69% -
Total Cost 11,692,404 20,463,549 13,196,850 6,479,242 24,623,780 17,931,667 11,851,826 -0.89%
-
Net Worth 23,865,383 16,610,152 16,610,015 16,882,532 17,981,034 17,886,786 17,703,304 21.96%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 1,285,059 458,844 - - 871,529 366,908 366,907 130.10%
Div Payout % 13.16% 0.00% - - 106.43% 52.20% 103.85% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 23,865,383 16,610,152 16,610,015 16,882,532 17,981,034 17,886,786 17,703,304 21.96%
NOSH 9,179,084 9,177,028 9,176,804 9,176,804 9,174,986 9,172,710 9,172,710 0.04%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 46.18% -0.14% -0.17% -0.14% 4.93% 5.61% 4.84% -
ROE 40.92% -1.21% -0.90% -0.25% 4.55% 3.93% 2.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 236.69 222.67 143.56 70.51 282.33 207.10 135.77 44.70%
EPS 106.40 -2.20 -1.60 -0.50 8.90 7.70 3.90 800.81%
DPS 14.00 5.00 0.00 0.00 9.50 4.00 4.00 129.99%
NAPS 2.60 1.81 1.81 1.84 1.96 1.95 1.93 21.91%
Adjusted Per Share Value based on latest NOSH - 9,176,804
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 236.59 222.53 143.47 70.46 282.06 206.88 135.62 44.76%
EPS 106.35 -2.20 -1.63 -0.47 8.92 7.65 3.85 808.29%
DPS 13.99 5.00 0.00 0.00 9.49 4.00 4.00 129.88%
NAPS 2.5989 1.8088 1.8088 1.8385 1.9581 1.9479 1.9279 21.96%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.09 2.62 2.83 3.79 4.16 3.91 3.74 -
P/RPS 1.31 1.18 1.97 5.37 1.47 1.89 2.75 -38.92%
P/EPS 2.90 -119.17 -173.89 -809.19 46.60 51.03 97.10 -90.31%
EY 34.43 -0.84 -0.58 -0.12 2.15 1.96 1.03 931.07%
DY 4.53 1.91 0.00 0.00 2.28 1.02 1.07 161.01%
P/NAPS 1.19 1.45 1.56 2.06 2.12 2.01 1.94 -27.74%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 25/11/22 26/08/22 25/05/22 22/02/22 26/11/21 27/08/21 -
Price 3.15 3.03 3.03 3.19 3.92 3.90 4.04 -
P/RPS 1.33 1.36 2.11 4.52 1.39 1.88 2.98 -41.51%
P/EPS 2.96 -137.82 -186.17 -681.09 43.92 50.90 104.89 -90.67%
EY 33.77 -0.73 -0.54 -0.15 2.28 1.96 0.95 974.10%
DY 4.44 1.65 0.00 0.00 2.42 1.03 0.99 171.21%
P/NAPS 1.21 1.67 1.67 1.73 2.00 2.00 2.09 -30.46%

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