[AXIATA] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -72.49%
YoY- -544.24%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 22,835,704 22,648,336 22,002,269 21,906,260 22,746,484 21,514,864 21,725,735 3.38%
PBT 1,505,996 1,208,880 793,365 609,484 -1,871,200 1,076,140 -4,248,292 -
Tax -591,710 -402,164 -3,250,523 -2,602,474 711,434 -508,404 14,281,623 -
NP 914,286 806,716 -2,457,158 -1,992,990 -1,159,766 567,736 10,033,331 -79.77%
-
NP to SH 389,864 240,132 -1,994,800 -1,733,036 -1,004,728 295,400 9,765,635 -88.34%
-
Tax Rate 39.29% 33.27% 409.71% 427.00% - 47.24% - -
Total Cost 21,921,418 21,841,620 24,459,427 23,899,250 23,906,250 20,947,128 11,692,404 52.10%
-
Net Worth 21,669,325 21,847,113 22,029,803 22,488,535 24,140,644 23,953,631 23,865,383 -6.23%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 918,191 - 917,908 611,932 917,895 - 1,285,059 -20.09%
Div Payout % 235.52% - 0.00% 0.00% 0.00% - 13.16% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 21,669,325 21,847,113 22,029,803 22,488,535 24,140,644 23,953,631 23,865,383 -6.23%
NOSH 9,181,917 9,181,917 9,179,084 9,179,084 9,178,951 9,178,951 9,179,084 0.02%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.00% 3.56% -11.17% -9.10% -5.10% 2.64% 46.18% -
ROE 1.80% 1.10% -9.06% -7.71% -4.16% 1.23% 40.92% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 248.70 246.73 239.70 238.66 247.81 234.43 236.69 3.35%
EPS 4.20 2.80 -21.70 -18.93 -11.00 3.20 106.40 -88.42%
DPS 10.00 0.00 10.00 6.67 10.00 0.00 14.00 -20.11%
NAPS 2.36 2.38 2.40 2.45 2.63 2.61 2.60 -6.25%
Adjusted Per Share Value based on latest NOSH - 9,179,084
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 248.68 246.64 239.60 238.56 247.71 234.30 236.59 3.38%
EPS 4.25 2.62 -21.72 -18.87 -10.94 3.22 106.35 -88.33%
DPS 10.00 0.00 10.00 6.66 10.00 0.00 13.99 -20.07%
NAPS 2.3598 2.3791 2.399 2.449 2.6289 2.6085 2.5989 -6.23%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.61 2.69 2.38 2.49 2.65 3.01 3.09 -
P/RPS 1.05 1.09 0.99 1.04 1.07 1.28 1.31 -13.72%
P/EPS 61.47 102.83 -10.95 -13.19 -24.21 93.52 2.90 667.33%
EY 1.63 0.97 -9.13 -7.58 -4.13 1.07 34.43 -86.93%
DY 3.83 0.00 4.20 2.68 3.77 0.00 4.53 -10.59%
P/NAPS 1.11 1.13 0.99 1.02 1.01 1.15 1.19 -4.53%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 22/02/24 29/11/23 29/08/23 25/05/23 23/02/23 -
Price 2.45 2.74 2.76 2.30 2.57 2.96 3.15 -
P/RPS 0.99 1.11 1.15 0.96 1.04 1.26 1.33 -17.88%
P/EPS 57.70 104.74 -12.70 -12.18 -23.48 91.96 2.96 625.61%
EY 1.73 0.95 -7.87 -8.21 -4.26 1.09 33.77 -86.23%
DY 4.08 0.00 3.62 2.90 3.89 0.00 4.44 -5.48%
P/NAPS 1.04 1.15 1.15 0.94 0.98 1.13 1.21 -9.60%

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