[AXIATA] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 129.52%
YoY- -59.83%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 5,662,084 5,378,716 6,469,951 6,064,019 6,036,584 5,949,437 5,748,249 -0.25%
PBT 302,220 269,035 253,220 361,968 611,886 976,792 41,675 39.08%
Tax -100,541 -127,101 -262,511 -174,578 -213,586 -193,078 -136,032 -4.90%
NP 201,679 141,934 -9,291 187,390 398,300 783,714 -94,357 -
-
NP to SH 60,033 73,850 -42,974 75,560 188,106 709,053 -147,408 -
-
Tax Rate 33.27% 47.24% 103.67% 48.23% 34.91% 19.77% 326.41% -
Total Cost 5,460,405 5,236,782 6,479,242 5,876,629 5,638,284 5,165,723 5,842,606 -1.12%
-
Net Worth 21,847,113 23,953,631 16,882,532 17,422,646 15,578,341 16,873,451 23,344,977 -1.09%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 21,847,113 23,953,631 16,882,532 17,422,646 15,578,341 16,873,451 23,344,977 -1.09%
NOSH 9,181,917 9,178,951 9,176,804 9,172,550 9,164,144 9,072,740 9,048,947 0.24%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.56% 2.64% -0.14% 3.09% 6.60% 13.17% -1.64% -
ROE 0.27% 0.31% -0.25% 0.43% 1.21% 4.20% -0.63% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 61.68 58.61 70.51 66.13 65.87 65.58 63.53 -0.49%
EPS 0.70 0.80 -0.50 0.80 2.10 7.80 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.61 1.84 1.90 1.70 1.86 2.58 -1.33%
Adjusted Per Share Value based on latest NOSH - 9,172,550
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 61.66 58.57 70.46 66.04 65.74 64.79 62.60 -0.25%
EPS 0.65 0.80 -0.47 0.82 2.05 7.72 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3791 2.6085 1.8385 1.8973 1.6965 1.8375 2.5422 -1.09%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.69 3.01 3.79 3.65 3.28 4.15 5.45 -
P/RPS 4.36 5.14 5.37 5.52 4.98 6.33 8.58 -10.66%
P/EPS 411.32 374.06 -809.19 442.96 159.79 53.10 -334.54 -
EY 0.24 0.27 -0.12 0.23 0.63 1.88 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.15 2.06 1.92 1.93 2.23 2.11 -9.87%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 25/05/23 25/05/22 25/05/21 21/05/20 28/05/19 22/05/18 -
Price 2.74 2.96 3.19 3.50 3.77 4.54 5.07 -
P/RPS 4.44 5.05 4.52 5.29 5.72 6.92 7.98 -9.30%
P/EPS 418.96 367.85 -681.09 424.75 183.66 58.09 -311.22 -
EY 0.24 0.27 -0.15 0.24 0.54 1.72 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.13 1.73 1.84 2.22 2.44 1.97 -8.57%

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