[AXIATA] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -1.08%
YoY- -13.34%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 22,992,996 23,523,888 20,035,364 19,002,880 18,060,088 17,927,508 16,987,504 5.17%
PBT 166,700 1,569,316 2,208,384 2,759,844 4,059,876 3,662,812 3,620,536 -40.11%
Tax -544,128 -521,188 -603,584 -615,360 -1,140,012 -961,988 -1,040,752 -10.24%
NP -377,428 1,048,128 1,604,800 2,144,484 2,919,864 2,700,824 2,579,784 -
-
NP to SH -589,632 956,064 1,473,024 2,339,356 2,699,512 2,458,260 2,262,516 -
-
Tax Rate 326.41% 33.21% 27.33% 22.30% 28.08% 26.26% 28.75% -
Total Cost 23,370,424 22,475,760 18,430,564 16,858,396 15,140,224 15,226,684 14,407,720 8.39%
-
Net Worth 23,344,977 25,229,465 22,884,480 21,759,450 20,331,768 20,912,282 16,160,828 6.31%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 23,344,977 25,229,465 22,884,480 21,759,450 20,331,768 20,912,282 16,160,828 6.31%
NOSH 9,048,947 8,852,444 8,768,000 8,600,573 8,542,759 8,535,625 8,080,414 1.90%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -1.64% 4.46% 8.01% 11.29% 16.17% 15.07% 15.19% -
ROE -2.53% 3.79% 6.44% 10.75% 13.28% 11.76% 14.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 254.11 265.73 228.51 220.95 211.41 210.03 210.23 3.20%
EPS -6.40 10.80 16.80 27.20 31.60 28.80 26.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.85 2.61 2.53 2.38 2.45 2.00 4.33%
Adjusted Per Share Value based on latest NOSH - 8,600,573
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 250.39 256.17 218.18 206.94 196.67 195.23 184.99 5.17%
EPS -6.42 10.41 16.04 25.48 29.40 26.77 24.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5422 2.7475 2.4921 2.3696 2.2141 2.2773 1.7599 6.31%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 5.45 5.06 5.89 7.08 6.67 6.60 5.20 -
P/RPS 2.14 1.90 2.58 3.20 3.16 3.14 2.47 -2.36%
P/EPS -83.64 46.85 35.06 26.03 21.11 22.92 18.57 -
EY -1.20 2.13 2.85 3.84 4.74 4.36 5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.78 2.26 2.80 2.80 2.69 2.60 -3.41%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 25/05/17 25/05/16 19/05/15 27/05/14 22/05/13 22/05/12 -
Price 5.07 4.98 5.40 6.75 6.89 6.96 5.38 -
P/RPS 2.00 1.87 2.36 3.06 3.26 3.31 2.56 -4.02%
P/EPS -77.80 46.11 32.14 24.82 21.80 24.17 19.21 -
EY -1.29 2.17 3.11 4.03 4.59 4.14 5.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.75 2.07 2.67 2.89 2.84 2.69 -5.05%

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