[AXIATA] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 51.31%
YoY- -53.4%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 5,880,972 21,565,392 15,775,970 10,318,938 5,008,841 19,883,460 14,523,024 -45.23%
PBT 392,329 1,139,580 1,413,224 961,672 552,096 3,331,142 2,501,453 -70.88%
Tax -130,297 -482,422 -484,002 -328,204 -150,896 -695,074 -380,625 -51.03%
NP 262,032 657,158 929,222 633,468 401,200 2,636,068 2,120,828 -75.16%
-
NP to SH 239,016 504,254 813,752 557,190 368,256 2,554,220 2,086,984 -76.38%
-
Tax Rate 33.21% 42.33% 34.25% 34.13% 27.33% 20.87% 15.22% -
Total Cost 5,618,940 20,908,234 14,846,748 9,685,470 4,607,641 17,247,392 12,402,196 -40.98%
-
Net Worth 25,229,465 23,266,458 23,174,241 22,641,370 22,884,480 23,117,856 22,853,337 6.81%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 707,724 - 442,214 - 1,731,674 689,912 -
Div Payout % - 140.35% - 79.37% - 67.80% 33.06% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 25,229,465 23,266,458 23,174,241 22,641,370 22,884,480 23,117,856 22,853,337 6.81%
NOSH 8,852,444 8,846,561 8,845,130 8,844,285 8,768,000 8,658,372 8,623,900 1.75%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.46% 3.05% 5.89% 6.14% 8.01% 13.26% 14.60% -
ROE 0.95% 2.17% 3.51% 2.46% 1.61% 11.05% 9.13% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 66.43 243.77 178.36 116.67 57.13 229.64 168.40 -46.18%
EPS 2.70 5.70 9.20 6.30 4.20 29.50 24.20 -76.79%
DPS 0.00 8.00 0.00 5.00 0.00 20.00 8.00 -
NAPS 2.85 2.63 2.62 2.56 2.61 2.67 2.65 4.96%
Adjusted Per Share Value based on latest NOSH - 8,996,857
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 64.04 234.85 171.80 112.37 54.55 216.53 158.15 -45.23%
EPS 2.60 5.49 8.86 6.07 4.01 27.82 22.73 -76.40%
DPS 0.00 7.71 0.00 4.82 0.00 18.86 7.51 -
NAPS 2.7475 2.5337 2.5237 2.4656 2.4921 2.5175 2.4887 6.81%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 5.06 4.72 5.22 5.63 5.89 6.41 5.80 -
P/RPS 7.62 1.94 2.93 4.83 10.31 2.79 3.44 69.84%
P/EPS 187.41 82.81 56.74 89.37 140.24 21.73 23.97 293.43%
EY 0.53 1.21 1.76 1.12 0.71 4.60 4.17 -74.68%
DY 0.00 1.69 0.00 0.89 0.00 3.12 1.38 -
P/NAPS 1.78 1.79 1.99 2.20 2.26 2.40 2.19 -12.89%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 24/11/16 25/08/16 25/05/16 17/02/16 27/11/15 -
Price 4.98 4.71 4.31 5.49 5.40 5.90 6.14 -
P/RPS 7.50 1.93 2.42 4.71 9.45 2.57 3.65 61.55%
P/EPS 184.44 82.63 46.85 87.14 128.57 20.00 25.37 274.82%
EY 0.54 1.21 2.13 1.15 0.78 5.00 3.94 -73.38%
DY 0.00 1.70 0.00 0.91 0.00 3.39 1.30 -
P/NAPS 1.75 1.79 1.65 2.14 2.07 2.21 2.32 -17.12%

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