[AXIATA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -85.58%
YoY- -37.03%
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 21,565,392 15,775,970 10,318,938 5,008,841 19,883,460 14,523,024 9,457,916 72.80%
PBT 1,139,580 1,413,224 961,672 552,096 3,331,142 2,501,453 1,474,141 -15.70%
Tax -482,422 -484,002 -328,204 -150,896 -695,074 -380,625 -308,396 34.57%
NP 657,158 929,222 633,468 401,200 2,636,068 2,120,828 1,165,745 -31.64%
-
NP to SH 504,254 813,752 557,190 368,256 2,554,220 2,086,984 1,195,597 -43.61%
-
Tax Rate 42.33% 34.25% 34.13% 27.33% 20.87% 15.22% 20.92% -
Total Cost 20,908,234 14,846,748 9,685,470 4,607,641 17,247,392 12,402,196 8,292,171 84.73%
-
Net Worth 23,266,458 23,174,241 22,641,370 22,884,480 23,117,856 22,853,337 21,159,487 6.50%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 707,724 - 442,214 - 1,731,674 689,912 688,113 1.88%
Div Payout % 140.35% - 79.37% - 67.80% 33.06% 57.55% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 23,266,458 23,174,241 22,641,370 22,884,480 23,117,856 22,853,337 21,159,487 6.50%
NOSH 8,846,561 8,845,130 8,844,285 8,768,000 8,658,372 8,623,900 8,601,417 1.88%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.05% 5.89% 6.14% 8.01% 13.26% 14.60% 12.33% -
ROE 2.17% 3.51% 2.46% 1.61% 11.05% 9.13% 5.65% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 243.77 178.36 116.67 57.13 229.64 168.40 109.96 69.60%
EPS 5.70 9.20 6.30 4.20 29.50 24.20 13.90 -44.65%
DPS 8.00 0.00 5.00 0.00 20.00 8.00 8.00 0.00%
NAPS 2.63 2.62 2.56 2.61 2.67 2.65 2.46 4.53%
Adjusted Per Share Value based on latest NOSH - 8,768,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 234.85 171.80 112.37 54.55 216.53 158.15 103.00 72.80%
EPS 5.49 8.86 6.07 4.01 27.82 22.73 13.02 -43.62%
DPS 7.71 0.00 4.82 0.00 18.86 7.51 7.49 1.93%
NAPS 2.5337 2.5237 2.4656 2.4921 2.5175 2.4887 2.3043 6.50%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.72 5.22 5.63 5.89 6.41 5.80 6.40 -
P/RPS 1.94 2.93 4.83 10.31 2.79 3.44 5.82 -51.76%
P/EPS 82.81 56.74 89.37 140.24 21.73 23.97 46.04 47.63%
EY 1.21 1.76 1.12 0.71 4.60 4.17 2.17 -32.13%
DY 1.69 0.00 0.89 0.00 3.12 1.38 1.25 22.15%
P/NAPS 1.79 1.99 2.20 2.26 2.40 2.19 2.60 -21.94%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 25/08/16 25/05/16 17/02/16 27/11/15 20/08/15 -
Price 4.71 4.31 5.49 5.40 5.90 6.14 5.80 -
P/RPS 1.93 2.42 4.71 9.45 2.57 3.65 5.27 -48.65%
P/EPS 82.63 46.85 87.14 128.57 20.00 25.37 41.73 57.35%
EY 1.21 2.13 1.15 0.78 5.00 3.94 2.40 -36.52%
DY 1.70 0.00 0.91 0.00 3.39 1.30 1.38 14.84%
P/NAPS 1.79 1.65 2.14 2.07 2.21 2.32 2.36 -16.76%

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