[AXIATA] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -96.98%
YoY- 271.85%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 22,002,269 21,906,260 22,746,484 21,514,864 21,725,735 27,246,034 26,348,416 -11.29%
PBT 793,365 609,484 -1,871,200 1,076,140 -4,248,292 1,078,070 1,079,938 -18.53%
Tax -3,250,523 -2,602,474 711,434 -508,404 14,281,623 -1,116,767 -1,125,222 102.44%
NP -2,457,158 -1,992,990 -1,159,766 567,736 10,033,331 -38,697 -45,284 1322.87%
-
NP to SH -1,994,800 -1,733,036 -1,004,728 295,400 9,765,635 -269,006 -298,706 253.40%
-
Tax Rate 409.71% 427.00% - 47.24% - 103.59% 104.19% -
Total Cost 24,459,427 23,899,250 23,906,250 20,947,128 11,692,404 27,284,731 26,393,700 -4.93%
-
Net Worth 22,029,803 22,488,535 24,140,644 23,953,631 23,865,383 16,610,152 16,610,015 20.65%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 917,908 611,932 917,895 - 1,285,059 611,791 - -
Div Payout % 0.00% 0.00% 0.00% - 13.16% 0.00% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 22,029,803 22,488,535 24,140,644 23,953,631 23,865,383 16,610,152 16,610,015 20.65%
NOSH 9,179,084 9,179,084 9,178,951 9,178,951 9,179,084 9,177,028 9,176,804 0.01%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -11.17% -9.10% -5.10% 2.64% 46.18% -0.14% -0.17% -
ROE -9.06% -7.71% -4.16% 1.23% 40.92% -1.62% -1.80% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 239.70 238.66 247.81 234.43 236.69 296.90 287.12 -11.30%
EPS -21.70 -18.93 -11.00 3.20 106.40 -2.93 -3.20 257.01%
DPS 10.00 6.67 10.00 0.00 14.00 6.67 0.00 -
NAPS 2.40 2.45 2.63 2.61 2.60 1.81 1.81 20.63%
Adjusted Per Share Value based on latest NOSH - 9,178,951
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 239.60 238.56 247.71 234.30 236.59 296.71 286.93 -11.29%
EPS -21.72 -18.87 -10.94 3.22 106.35 -2.93 -3.25 253.57%
DPS 10.00 6.66 10.00 0.00 13.99 6.66 0.00 -
NAPS 2.399 2.449 2.6289 2.6085 2.5989 1.8088 1.8088 20.65%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.38 2.49 2.65 3.01 3.09 2.62 2.83 -
P/RPS 0.99 1.04 1.07 1.28 1.31 0.88 0.99 0.00%
P/EPS -10.95 -13.19 -24.21 93.52 2.90 -89.38 -86.94 -74.77%
EY -9.13 -7.58 -4.13 1.07 34.43 -1.12 -1.15 296.46%
DY 4.20 2.68 3.77 0.00 4.53 2.54 0.00 -
P/NAPS 0.99 1.02 1.01 1.15 1.19 1.45 1.56 -26.09%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 29/11/23 29/08/23 25/05/23 23/02/23 25/11/22 26/08/22 -
Price 2.76 2.30 2.57 2.96 3.15 3.03 3.03 -
P/RPS 1.15 0.96 1.04 1.26 1.33 1.02 1.06 5.56%
P/EPS -12.70 -12.18 -23.48 91.96 2.96 -103.37 -93.09 -73.40%
EY -7.87 -8.21 -4.26 1.09 33.77 -0.97 -1.07 276.83%
DY 3.62 2.90 3.89 0.00 4.44 2.20 0.00 -
P/NAPS 1.15 0.94 0.98 1.13 1.21 1.67 1.67 -21.96%

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