[AXIATA] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -2277.56%
YoY- -642.34%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 5,949,437 23,885,781 17,618,786 11,615,314 5,748,249 24,402,401 18,141,306 -52.47%
PBT 976,792 -4,345,688 -2,634,894 -3,016,523 41,675 1,936,231 1,525,654 -25.73%
Tax -193,078 -901,552 -591,613 -395,509 -136,032 -773,749 -465,472 -44.41%
NP 783,714 -5,247,240 -3,226,507 -3,412,032 -94,357 1,162,482 1,060,182 -18.25%
-
NP to SH 709,053 -5,034,573 -3,372,650 -3,504,715 -147,408 909,480 884,755 -13.73%
-
Tax Rate 19.77% - - - 326.41% 39.96% 30.51% -
Total Cost 5,165,723 29,133,021 20,845,293 15,027,346 5,842,606 23,239,919 17,081,124 -54.97%
-
Net Worth 16,873,451 17,542,688 19,128,370 20,180,594 23,344,977 24,641,894 24,934,005 -22.93%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 863,500 453,278 452,479 - 767,238 446,845 -
Div Payout % - 0.00% 0.00% 0.00% - 84.36% 50.51% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 16,873,451 17,542,688 19,128,370 20,180,594 23,344,977 24,641,894 24,934,005 -22.93%
NOSH 9,072,740 9,071,017 9,069,720 9,049,739 9,048,947 9,047,951 8,936,919 1.01%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 13.17% -21.97% -18.31% -29.38% -1.64% 4.76% 5.84% -
ROE 4.20% -28.70% -17.63% -17.37% -0.63% 3.69% 3.55% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 65.58 262.79 194.35 128.35 63.53 270.35 202.99 -52.94%
EPS 7.80 -55.60 -37.20 -38.70 -1.60 10.10 9.90 -14.70%
DPS 0.00 9.50 5.00 5.00 0.00 8.50 5.00 -
NAPS 1.86 1.93 2.11 2.23 2.58 2.73 2.79 -23.70%
Adjusted Per Share Value based on latest NOSH - 9,049,739
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 64.79 260.11 191.87 126.49 62.60 265.74 197.56 -52.47%
EPS 7.72 -54.83 -36.73 -38.17 -1.61 9.90 9.63 -13.71%
DPS 0.00 9.40 4.94 4.93 0.00 8.36 4.87 -
NAPS 1.8375 1.9104 2.0831 2.1977 2.5422 2.6835 2.7153 -22.93%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 4.15 3.93 4.56 3.80 5.45 5.49 5.24 -
P/RPS 6.33 1.50 2.35 2.96 8.58 2.03 2.58 82.00%
P/EPS 53.10 -7.10 -12.26 -9.81 -334.54 54.49 52.93 0.21%
EY 1.88 -14.09 -8.16 -10.19 -0.30 1.84 1.89 -0.35%
DY 0.00 2.42 1.10 1.32 0.00 1.55 0.95 -
P/NAPS 2.23 2.04 2.16 1.70 2.11 2.01 1.88 12.06%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 22/02/19 23/11/18 24/08/18 22/05/18 22/02/18 23/11/17 -
Price 4.54 4.25 3.41 4.63 5.07 5.67 5.29 -
P/RPS 6.92 1.62 1.75 3.61 7.98 2.10 2.61 91.67%
P/EPS 58.09 -7.67 -9.17 -11.96 -311.22 56.27 53.43 5.73%
EY 1.72 -13.03 -10.91 -8.36 -0.32 1.78 1.87 -5.42%
DY 0.00 2.24 1.47 1.08 0.00 1.50 0.95 -
P/NAPS 2.44 2.20 1.62 2.08 1.97 2.08 1.90 18.16%

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