[AXIATA] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -1358.41%
YoY- -6821.63%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 6,213,254 6,153,614 5,949,437 6,266,995 6,003,472 5,867,065 5,748,249 5.31%
PBT 533,517 637,471 976,792 -1,710,794 381,629 -3,058,198 41,675 446.39%
Tax -285,920 -349,972 -193,078 -309,939 -196,104 -259,477 -136,032 64.01%
NP 247,597 287,499 783,714 -2,020,733 185,525 -3,317,675 -94,357 -
-
NP to SH 119,702 204,094 709,053 -1,661,923 132,065 -3,357,307 -147,408 -
-
Tax Rate 53.59% 54.90% 19.77% - 51.39% - 326.41% -
Total Cost 5,965,657 5,866,115 5,165,723 8,287,728 5,817,947 9,184,740 5,842,606 1.39%
-
Net Worth 16,614,154 17,202,124 16,873,451 17,542,688 19,128,370 20,180,594 23,344,977 -20.27%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 455,082 - 409,026 - 452,479 - -
Div Payout % - 222.98% - 0.00% - 0.00% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 16,614,154 17,202,124 16,873,451 17,542,688 19,128,370 20,180,594 23,344,977 -20.27%
NOSH 9,128,673 9,128,638 9,072,740 9,071,017 9,069,720 9,049,739 9,048,947 0.58%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.98% 4.67% 13.17% -32.24% 3.09% -56.55% -1.64% -
ROE 0.72% 1.19% 4.20% -9.47% 0.69% -16.64% -0.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 68.06 67.61 65.58 68.95 66.22 64.83 63.53 4.69%
EPS 1.30 2.20 7.80 -18.30 1.50 -37.10 -1.60 -
DPS 0.00 5.00 0.00 4.50 0.00 5.00 0.00 -
NAPS 1.82 1.89 1.86 1.93 2.11 2.23 2.58 -20.73%
Adjusted Per Share Value based on latest NOSH - 9,071,017
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 67.66 67.01 64.79 68.25 65.38 63.89 62.60 5.31%
EPS 1.30 2.22 7.72 -18.10 1.44 -36.56 -1.61 -
DPS 0.00 4.96 0.00 4.45 0.00 4.93 0.00 -
NAPS 1.8093 1.8733 1.8375 1.9104 2.0831 2.1977 2.5422 -20.26%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.30 4.98 4.15 3.93 4.56 3.80 5.45 -
P/RPS 6.32 7.37 6.33 5.70 6.89 5.86 8.58 -18.42%
P/EPS 327.92 222.09 53.10 -21.49 313.02 -10.24 -334.54 -
EY 0.30 0.45 1.88 -4.65 0.32 -9.76 -0.30 -
DY 0.00 1.00 0.00 1.15 0.00 1.32 0.00 -
P/NAPS 2.36 2.63 2.23 2.04 2.16 1.70 2.11 7.74%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 28/05/19 22/02/19 23/11/18 24/08/18 22/05/18 -
Price 4.26 5.03 4.54 4.25 3.41 4.63 5.07 -
P/RPS 6.26 7.44 6.92 6.16 5.15 7.14 7.98 -14.92%
P/EPS 324.87 224.31 58.09 -23.24 234.08 -12.48 -311.22 -
EY 0.31 0.45 1.72 -4.30 0.43 -8.01 -0.32 -
DY 0.00 0.99 0.00 1.06 0.00 1.08 0.00 -
P/NAPS 2.34 2.66 2.44 2.20 1.62 2.08 1.97 12.14%

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