[AXIATA] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 70.37%
YoY- 115.53%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 5,748,249 6,261,095 6,201,768 6,058,566 5,880,972 5,789,422 5,457,032 3.53%
PBT 41,675 410,578 562,053 571,271 392,329 -273,642 451,548 -79.60%
Tax -136,032 -308,277 -242,981 -92,194 -130,297 1,580 -155,798 -8.65%
NP -94,357 102,301 319,072 479,077 262,032 -272,062 295,750 -
-
NP to SH -147,408 24,725 238,534 407,205 239,016 -309,496 256,558 -
-
Tax Rate 326.41% 75.08% 43.23% 16.14% 33.21% - 34.50% -
Total Cost 5,842,606 6,158,794 5,882,696 5,579,489 5,618,940 6,061,484 5,161,282 8.62%
-
Net Worth 23,344,977 24,641,894 24,648,512 25,789,649 25,229,465 23,256,414 23,178,686 0.47%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 315,921 - 452,450 - 265,282 - -
Div Payout % - 1,277.74% - 111.11% - 0.00% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 23,344,977 24,641,894 24,648,512 25,789,649 25,229,465 23,256,414 23,178,686 0.47%
NOSH 9,048,947 9,047,951 8,834,592 9,049,000 8,852,444 8,842,742 8,846,827 1.51%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -1.64% 1.63% 5.14% 7.91% 4.46% -4.70% 5.42% -
ROE -0.63% 0.10% 0.97% 1.58% 0.95% -1.33% 1.11% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 63.53 69.36 70.20 66.95 66.43 65.47 61.68 1.99%
EPS -1.60 0.30 2.70 4.50 2.70 -3.50 2.90 -
DPS 0.00 3.50 0.00 5.00 0.00 3.00 0.00 -
NAPS 2.58 2.73 2.79 2.85 2.85 2.63 2.62 -1.02%
Adjusted Per Share Value based on latest NOSH - 9,049,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 62.60 68.18 67.54 65.98 64.04 63.05 59.43 3.52%
EPS -1.61 0.27 2.60 4.43 2.60 -3.37 2.79 -
DPS 0.00 3.44 0.00 4.93 0.00 2.89 0.00 -
NAPS 2.5422 2.6835 2.6842 2.8085 2.7475 2.5326 2.5241 0.47%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 5.45 5.49 5.24 4.83 5.06 4.72 5.22 -
P/RPS 8.58 7.91 7.46 7.21 7.62 7.21 8.46 0.94%
P/EPS -334.54 2,004.23 194.07 107.33 187.41 -134.86 180.00 -
EY -0.30 0.05 0.52 0.93 0.53 -0.74 0.56 -
DY 0.00 0.64 0.00 1.04 0.00 0.64 0.00 -
P/NAPS 2.11 2.01 1.88 1.69 1.78 1.79 1.99 3.98%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 22/02/18 23/11/17 30/08/17 25/05/17 23/02/17 24/11/16 -
Price 5.07 5.67 5.29 4.93 4.98 4.71 4.31 -
P/RPS 7.98 8.17 7.54 7.36 7.50 7.19 6.99 9.24%
P/EPS -311.22 2,069.94 195.93 109.56 184.44 -134.57 148.62 -
EY -0.32 0.05 0.51 0.91 0.54 -0.74 0.67 -
DY 0.00 0.62 0.00 1.01 0.00 0.64 0.00 -
P/NAPS 1.97 2.08 1.90 1.73 1.75 1.79 1.65 12.55%

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