[AXIATA] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -89.63%
YoY- 107.99%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 6,003,472 5,867,065 5,748,249 6,261,095 6,201,768 6,058,566 5,880,972 1.38%
PBT 381,629 -3,058,198 41,675 410,578 562,053 571,271 392,329 -1.82%
Tax -196,104 -259,477 -136,032 -308,277 -242,981 -92,194 -130,297 31.29%
NP 185,525 -3,317,675 -94,357 102,301 319,072 479,077 262,032 -20.54%
-
NP to SH 132,065 -3,357,307 -147,408 24,725 238,534 407,205 239,016 -32.64%
-
Tax Rate 51.39% - 326.41% 75.08% 43.23% 16.14% 33.21% -
Total Cost 5,817,947 9,184,740 5,842,606 6,158,794 5,882,696 5,579,489 5,618,940 2.34%
-
Net Worth 19,128,370 20,180,594 23,344,977 24,641,894 24,648,512 25,789,649 25,229,465 -16.83%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 452,479 - 315,921 - 452,450 - -
Div Payout % - 0.00% - 1,277.74% - 111.11% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 19,128,370 20,180,594 23,344,977 24,641,894 24,648,512 25,789,649 25,229,465 -16.83%
NOSH 9,069,720 9,049,739 9,048,947 9,047,951 8,834,592 9,049,000 8,852,444 1.62%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.09% -56.55% -1.64% 1.63% 5.14% 7.91% 4.46% -
ROE 0.69% -16.64% -0.63% 0.10% 0.97% 1.58% 0.95% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 66.22 64.83 63.53 69.36 70.20 66.95 66.43 -0.21%
EPS 1.50 -37.10 -1.60 0.30 2.70 4.50 2.70 -32.39%
DPS 0.00 5.00 0.00 3.50 0.00 5.00 0.00 -
NAPS 2.11 2.23 2.58 2.73 2.79 2.85 2.85 -18.14%
Adjusted Per Share Value based on latest NOSH - 9,047,951
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 65.38 63.89 62.60 68.18 67.54 65.98 64.04 1.38%
EPS 1.44 -36.56 -1.61 0.27 2.60 4.43 2.60 -32.53%
DPS 0.00 4.93 0.00 3.44 0.00 4.93 0.00 -
NAPS 2.0831 2.1977 2.5422 2.6835 2.6842 2.8085 2.7475 -16.83%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 4.56 3.80 5.45 5.49 5.24 4.83 5.06 -
P/RPS 6.89 5.86 8.58 7.91 7.46 7.21 7.62 -6.48%
P/EPS 313.02 -10.24 -334.54 2,004.23 194.07 107.33 187.41 40.72%
EY 0.32 -9.76 -0.30 0.05 0.52 0.93 0.53 -28.54%
DY 0.00 1.32 0.00 0.64 0.00 1.04 0.00 -
P/NAPS 2.16 1.70 2.11 2.01 1.88 1.69 1.78 13.75%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 24/08/18 22/05/18 22/02/18 23/11/17 30/08/17 25/05/17 -
Price 3.41 4.63 5.07 5.67 5.29 4.93 4.98 -
P/RPS 5.15 7.14 7.98 8.17 7.54 7.36 7.50 -22.14%
P/EPS 234.08 -12.48 -311.22 2,069.94 195.93 109.56 184.44 17.20%
EY 0.43 -8.01 -0.32 0.05 0.51 0.91 0.54 -14.07%
DY 0.00 1.08 0.00 0.62 0.00 1.01 0.00 -
P/NAPS 1.62 2.08 1.97 2.08 1.90 1.73 1.75 -5.01%

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