[AXIATA] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 50.74%
YoY- -114.99%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 5,994,526 5,378,716 5,834,911 7,260,318 6,704,257 6,469,951 6,903,614 -9.00%
PBT -1,204,635 269,035 -3,787,763 268,584 286,749 253,220 548,771 -
Tax 482,818 -127,101 13,850,117 -274,964 -300,100 -262,511 -337,270 -
NP -721,817 141,934 10,062,354 -6,380 -13,351 -9,291 211,501 -
-
NP to SH -576,214 73,850 9,967,390 -52,400 -106,380 -42,974 116,024 -
-
Tax Rate - 47.24% - 102.38% 104.66% 103.67% 61.46% -
Total Cost 6,716,343 5,236,782 -4,227,443 7,266,698 6,717,608 6,479,242 6,692,113 0.24%
-
Net Worth 24,140,644 23,953,631 23,865,383 16,610,152 16,610,015 16,882,532 17,981,034 21.76%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 458,947 - 458,949 458,844 - - 504,569 -6.13%
Div Payout % 0.00% - 4.60% 0.00% - - 434.88% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 24,140,644 23,953,631 23,865,383 16,610,152 16,610,015 16,882,532 17,981,034 21.76%
NOSH 9,178,951 9,178,951 9,179,084 9,177,028 9,176,804 9,176,804 9,174,986 0.02%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -12.04% 2.64% 172.45% -0.09% -0.20% -0.14% 3.06% -
ROE -2.39% 0.31% 41.77% -0.32% -0.64% -0.25% 0.65% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 65.31 58.61 63.57 79.12 73.06 70.51 75.25 -9.03%
EPS -6.30 0.80 108.60 -0.60 -1.20 -0.50 1.30 -
DPS 5.00 0.00 5.00 5.00 0.00 0.00 5.50 -6.17%
NAPS 2.63 2.61 2.60 1.81 1.81 1.84 1.96 21.72%
Adjusted Per Share Value based on latest NOSH - 9,177,028
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 65.28 58.57 63.54 79.06 73.01 70.46 75.18 -9.00%
EPS -6.27 0.80 108.54 -0.57 -1.16 -0.47 1.26 -
DPS 5.00 0.00 5.00 5.00 0.00 0.00 5.49 -6.05%
NAPS 2.6289 2.6085 2.5989 1.8088 1.8088 1.8385 1.9581 21.76%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.65 3.01 3.09 2.62 2.83 3.79 4.16 -
P/RPS 4.06 5.14 4.86 3.31 3.87 5.37 5.53 -18.66%
P/EPS -42.21 374.06 2.85 -458.84 -244.13 -809.19 328.93 -
EY -2.37 0.27 35.14 -0.22 -0.41 -0.12 0.30 -
DY 1.89 0.00 1.62 1.91 0.00 0.00 1.32 27.11%
P/NAPS 1.01 1.15 1.19 1.45 1.56 2.06 2.12 -39.08%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 25/05/23 23/02/23 25/11/22 26/08/22 25/05/22 22/02/22 -
Price 2.57 2.96 3.15 3.03 3.03 3.19 3.92 -
P/RPS 3.94 5.05 4.96 3.83 4.15 4.52 5.21 -17.03%
P/EPS -40.94 367.85 2.90 -530.65 -261.38 -681.09 309.95 -
EY -2.44 0.27 34.47 -0.19 -0.38 -0.15 0.32 -
DY 1.95 0.00 1.59 1.65 0.00 0.00 1.40 24.79%
P/NAPS 0.98 1.13 1.21 1.67 1.67 1.73 2.00 -37.92%

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