[AXIATA] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -66.81%
YoY- 145.33%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 7,260,318 6,704,257 6,469,951 6,903,614 6,542,963 6,390,064 6,064,019 12.74%
PBT 268,584 286,749 253,220 548,771 658,284 604,595 361,968 -18.02%
Tax -274,964 -300,100 -262,511 -337,270 -195,162 -189,727 -174,578 35.33%
NP -6,380 -13,351 -9,291 211,501 463,122 414,868 187,390 -
-
NP to SH -52,400 -106,380 -42,974 116,024 349,561 277,756 75,560 -
-
Tax Rate 102.38% 104.66% 103.67% 61.46% 29.65% 31.38% 48.23% -
Total Cost 7,266,698 6,717,608 6,479,242 6,692,113 6,079,841 5,975,196 5,876,629 15.19%
-
Net Worth 16,610,152 16,610,015 16,882,532 17,981,034 17,886,786 17,703,304 17,422,646 -3.13%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 458,844 - - 504,569 - 366,907 - -
Div Payout % 0.00% - - 434.88% - 132.10% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 16,610,152 16,610,015 16,882,532 17,981,034 17,886,786 17,703,304 17,422,646 -3.13%
NOSH 9,177,028 9,176,804 9,176,804 9,174,986 9,172,710 9,172,710 9,172,550 0.03%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -0.09% -0.20% -0.14% 3.06% 7.08% 6.49% 3.09% -
ROE -0.32% -0.64% -0.25% 0.65% 1.95% 1.57% 0.43% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 79.12 73.06 70.51 75.25 71.33 69.66 66.13 12.68%
EPS -0.60 -1.20 -0.50 1.30 3.80 3.00 0.80 -
DPS 5.00 0.00 0.00 5.50 0.00 4.00 0.00 -
NAPS 1.81 1.81 1.84 1.96 1.95 1.93 1.90 -3.18%
Adjusted Per Share Value based on latest NOSH - 9,174,986
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 79.06 73.01 70.46 75.18 71.25 69.59 66.04 12.73%
EPS -0.57 -1.16 -0.47 1.26 3.81 3.02 0.82 -
DPS 5.00 0.00 0.00 5.49 0.00 4.00 0.00 -
NAPS 1.8088 1.8088 1.8385 1.9581 1.9479 1.9279 1.8973 -3.13%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.62 2.83 3.79 4.16 3.91 3.74 3.65 -
P/RPS 3.31 3.87 5.37 5.53 5.48 5.37 5.52 -28.86%
P/EPS -458.84 -244.13 -809.19 328.93 102.60 123.51 442.96 -
EY -0.22 -0.41 -0.12 0.30 0.97 0.81 0.23 -
DY 1.91 0.00 0.00 1.32 0.00 1.07 0.00 -
P/NAPS 1.45 1.56 2.06 2.12 2.01 1.94 1.92 -17.05%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 25/05/22 22/02/22 26/11/21 27/08/21 25/05/21 -
Price 3.03 3.03 3.19 3.92 3.90 4.04 3.50 -
P/RPS 3.83 4.15 4.52 5.21 5.47 5.80 5.29 -19.35%
P/EPS -530.65 -261.38 -681.09 309.95 102.34 133.42 424.75 -
EY -0.19 -0.38 -0.15 0.32 0.98 0.75 0.24 -
DY 1.65 0.00 0.00 1.40 0.00 0.99 0.00 -
P/NAPS 1.67 1.67 1.73 2.00 2.00 2.09 1.84 -6.25%

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