[AXIATA] QoQ TTM Result on 30-Jun-2024 [#2]

Announcement Date
28-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 35.4%
YoY- -113.78%
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 22,533,068 22,907,122 23,145,882 22,862,514 22,903,850 24,468,471 25,178,202 -7.11%
PBT 2,582,840 1,393,255 -262,160 -295,345 -4,479,750 -4,454,779 -2,963,395 -
Tax -1,899,717 -2,813,386 -2,135,252 -2,161,812 13,047,362 13,930,870 13,147,952 -
NP 683,123 -1,420,131 -2,397,412 -2,457,157 8,567,612 9,476,091 10,184,557 -83.41%
-
NP to SH 476,574 -1,297,502 -2,008,615 -1,994,798 8,667,615 9,412,626 9,882,460 -86.67%
-
Tax Rate 73.55% 201.93% - - - - - -
Total Cost 21,849,945 24,327,253 25,543,294 25,319,671 14,336,238 14,992,380 14,993,645 28.44%
-
Net Worth 21,099,648 21,669,325 21,847,113 22,029,803 22,488,535 24,140,644 23,953,631 -8.08%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 918,050 918,050 917,901 917,901 917,897 1,376,741 917,793 0.01%
Div Payout % 192.64% 0.00% 0.00% 0.00% 10.59% 14.63% 9.29% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 21,099,648 21,669,325 21,847,113 22,029,803 22,488,535 24,140,644 23,953,631 -8.08%
NOSH 9,213,820 9,181,917 9,181,917 9,179,084 9,179,084 9,178,951 9,178,951 0.25%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 3.03% -6.20% -10.36% -10.75% 37.41% 38.73% 40.45% -
ROE 2.26% -5.99% -9.19% -9.05% 38.54% 38.99% 41.26% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 244.56 249.48 252.15 249.07 249.52 266.57 274.34 -7.35%
EPS 5.17 -14.13 -21.88 -21.73 94.43 102.55 107.68 -86.71%
DPS 10.00 10.00 10.00 10.00 10.00 15.00 10.00 0.00%
NAPS 2.29 2.36 2.38 2.40 2.45 2.63 2.61 -8.32%
Adjusted Per Share Value based on latest NOSH - 9,181,917
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 245.38 249.46 252.06 248.97 249.42 266.46 274.19 -7.11%
EPS 5.19 -14.13 -21.87 -21.72 94.39 102.50 107.62 -86.67%
DPS 10.00 10.00 10.00 10.00 10.00 14.99 9.99 0.06%
NAPS 2.2977 2.3598 2.3791 2.399 2.449 2.6289 2.6085 -8.08%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.52 2.61 2.69 2.38 2.49 2.65 3.01 -
P/RPS 1.03 1.05 1.07 0.96 1.00 0.99 1.10 -4.27%
P/EPS 48.72 -18.47 -12.29 -10.95 2.64 2.58 2.80 567.99%
EY 2.05 -5.41 -8.13 -9.13 37.92 38.70 35.77 -85.05%
DY 3.97 3.83 3.72 4.20 4.02 5.66 3.32 12.62%
P/NAPS 1.10 1.11 1.13 0.99 1.02 1.01 1.15 -2.91%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 28/08/24 29/05/24 22/02/24 29/11/23 29/08/23 25/05/23 -
Price 2.32 2.46 2.74 2.76 2.30 2.58 2.96 -
P/RPS 0.95 0.99 1.09 1.11 0.92 0.97 1.08 -8.17%
P/EPS 44.85 -17.41 -12.52 -12.70 2.44 2.52 2.75 539.84%
EY 2.23 -5.74 -7.99 -7.87 41.06 39.75 36.38 -84.37%
DY 4.31 4.07 3.65 3.62 4.35 5.81 3.38 17.53%
P/NAPS 1.01 1.04 1.15 1.15 0.94 0.98 1.13 -7.19%

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