[AXIATA] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -48.38%
YoY- -73.47%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 21,514,864 25,879,804 24,256,076 24,146,336 23,797,748 22,992,996 23,523,888 -1.47%
PBT 1,076,140 1,012,880 1,447,872 2,447,544 3,907,168 166,700 1,569,316 -6.09%
Tax -508,404 -1,050,044 -698,312 -854,344 -772,312 -544,128 -521,188 -0.41%
NP 567,736 -37,164 749,560 1,593,200 3,134,856 -377,428 1,048,128 -9.70%
-
NP to SH 295,400 -171,896 302,240 752,424 2,836,212 -589,632 956,064 -17.77%
-
Tax Rate 47.24% 103.67% 48.23% 34.91% 19.77% 326.41% 33.21% -
Total Cost 20,947,128 25,916,968 23,506,516 22,553,136 20,662,892 23,370,424 22,475,760 -1.16%
-
Net Worth 23,953,631 16,882,532 17,422,646 15,578,341 16,873,451 23,344,977 25,229,465 -0.86%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 23,953,631 16,882,532 17,422,646 15,578,341 16,873,451 23,344,977 25,229,465 -0.86%
NOSH 9,178,951 9,176,804 9,172,550 9,164,144 9,072,740 9,048,947 8,852,444 0.60%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.64% -0.14% 3.09% 6.60% 13.17% -1.64% 4.46% -
ROE 1.23% -1.02% 1.73% 4.83% 16.81% -2.53% 3.79% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 234.43 282.06 264.52 263.50 262.33 254.11 265.73 -2.06%
EPS 3.20 -2.00 3.20 8.40 31.20 -6.40 10.80 -18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 1.84 1.90 1.70 1.86 2.58 2.85 -1.45%
Adjusted Per Share Value based on latest NOSH - 9,164,144
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 234.30 281.83 264.15 262.95 259.16 250.39 256.17 -1.47%
EPS 3.22 -1.87 3.29 8.19 30.89 -6.42 10.41 -17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6085 1.8385 1.8973 1.6965 1.8375 2.5422 2.7475 -0.86%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.01 3.79 3.65 3.28 4.15 5.45 5.06 -
P/RPS 1.28 1.34 1.38 1.24 1.58 2.14 1.90 -6.36%
P/EPS 93.52 -202.30 110.74 39.95 13.27 -83.64 46.85 12.20%
EY 1.07 -0.49 0.90 2.50 7.53 -1.20 2.13 -10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 2.06 1.92 1.93 2.23 2.11 1.78 -7.01%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 25/05/22 25/05/21 21/05/20 28/05/19 22/05/18 25/05/17 -
Price 2.96 3.19 3.50 3.77 4.54 5.07 4.98 -
P/RPS 1.26 1.13 1.32 1.43 1.73 2.00 1.87 -6.36%
P/EPS 91.96 -170.27 106.19 45.91 14.52 -77.80 46.11 12.18%
EY 1.09 -0.59 0.94 2.18 6.89 -1.29 2.17 -10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.73 1.84 2.22 2.44 1.97 1.75 -7.02%

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