[AXIATA] QoQ Quarter Result on 30-Sep-2018 [#3]

Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 103.93%
YoY- -44.63%
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 6,153,614 5,949,437 6,266,995 6,003,472 5,867,065 5,748,249 6,261,095 -1.15%
PBT 637,471 976,792 -1,710,794 381,629 -3,058,198 41,675 410,578 34.19%
Tax -349,972 -193,078 -309,939 -196,104 -259,477 -136,032 -308,277 8.85%
NP 287,499 783,714 -2,020,733 185,525 -3,317,675 -94,357 102,301 99.52%
-
NP to SH 204,094 709,053 -1,661,923 132,065 -3,357,307 -147,408 24,725 310.02%
-
Tax Rate 54.90% 19.77% - 51.39% - 326.41% 75.08% -
Total Cost 5,866,115 5,165,723 8,287,728 5,817,947 9,184,740 5,842,606 6,158,794 -3.20%
-
Net Worth 17,202,124 16,873,451 17,542,688 19,128,370 20,180,594 23,344,977 24,641,894 -21.35%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 455,082 - 409,026 - 452,479 - 315,921 27.63%
Div Payout % 222.98% - 0.00% - 0.00% - 1,277.74% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 17,202,124 16,873,451 17,542,688 19,128,370 20,180,594 23,344,977 24,641,894 -21.35%
NOSH 9,128,638 9,072,740 9,071,017 9,069,720 9,049,739 9,048,947 9,047,951 0.59%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.67% 13.17% -32.24% 3.09% -56.55% -1.64% 1.63% -
ROE 1.19% 4.20% -9.47% 0.69% -16.64% -0.63% 0.10% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 67.61 65.58 68.95 66.22 64.83 63.53 69.36 -1.69%
EPS 2.20 7.80 -18.30 1.50 -37.10 -1.60 0.30 278.83%
DPS 5.00 0.00 4.50 0.00 5.00 0.00 3.50 26.92%
NAPS 1.89 1.86 1.93 2.11 2.23 2.58 2.73 -21.79%
Adjusted Per Share Value based on latest NOSH - 9,069,720
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 67.02 64.80 68.25 65.38 63.90 62.60 68.19 -1.15%
EPS 2.22 7.72 -18.10 1.44 -36.56 -1.61 0.27 308.94%
DPS 4.96 0.00 4.45 0.00 4.93 0.00 3.44 27.71%
NAPS 1.8735 1.8377 1.9106 2.0833 2.1979 2.5425 2.6837 -21.35%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.98 4.15 3.93 4.56 3.80 5.45 5.49 -
P/RPS 7.37 6.33 5.70 6.89 5.86 8.58 7.91 -4.61%
P/EPS 222.09 53.10 -21.49 313.02 -10.24 -334.54 2,004.23 -77.02%
EY 0.45 1.88 -4.65 0.32 -9.76 -0.30 0.05 334.41%
DY 1.00 0.00 1.15 0.00 1.32 0.00 0.64 34.76%
P/NAPS 2.63 2.23 2.04 2.16 1.70 2.11 2.01 19.68%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 28/05/19 22/02/19 23/11/18 24/08/18 22/05/18 22/02/18 -
Price 5.03 4.54 4.25 3.41 4.63 5.07 5.67 -
P/RPS 7.44 6.92 6.16 5.15 7.14 7.98 8.17 -6.06%
P/EPS 224.31 58.09 -23.24 234.08 -12.48 -311.22 2,069.94 -77.36%
EY 0.45 1.72 -4.30 0.43 -8.01 -0.32 0.05 334.41%
DY 0.99 0.00 1.06 0.00 1.08 0.00 0.62 36.73%
P/NAPS 2.66 2.44 2.20 1.62 2.08 1.97 2.08 17.87%

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