[AXIATA] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -164.83%
YoY- -161.67%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 24,256,076 24,146,336 23,797,748 22,992,996 23,523,888 20,035,364 19,002,880 4.14%
PBT 1,447,872 2,447,544 3,907,168 166,700 1,569,316 2,208,384 2,759,844 -10.18%
Tax -698,312 -854,344 -772,312 -544,128 -521,188 -603,584 -615,360 2.12%
NP 749,560 1,593,200 3,134,856 -377,428 1,048,128 1,604,800 2,144,484 -16.05%
-
NP to SH 302,240 752,424 2,836,212 -589,632 956,064 1,473,024 2,339,356 -28.87%
-
Tax Rate 48.23% 34.91% 19.77% 326.41% 33.21% 27.33% 22.30% -
Total Cost 23,506,516 22,553,136 20,662,892 23,370,424 22,475,760 18,430,564 16,858,396 5.69%
-
Net Worth 17,422,646 15,578,341 16,873,451 23,344,977 25,229,465 22,884,480 21,759,450 -3.63%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 17,422,646 15,578,341 16,873,451 23,344,977 25,229,465 22,884,480 21,759,450 -3.63%
NOSH 9,172,550 9,164,144 9,072,740 9,048,947 8,852,444 8,768,000 8,600,573 1.07%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.09% 6.60% 13.17% -1.64% 4.46% 8.01% 11.29% -
ROE 1.73% 4.83% 16.81% -2.53% 3.79% 6.44% 10.75% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 264.52 263.50 262.33 254.11 265.73 228.51 220.95 3.04%
EPS 3.20 8.40 31.20 -6.40 10.80 16.80 27.20 -29.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.70 1.86 2.58 2.85 2.61 2.53 -4.65%
Adjusted Per Share Value based on latest NOSH - 9,048,947
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 264.15 262.95 259.16 250.39 256.17 218.18 206.94 4.14%
EPS 3.29 8.19 30.89 -6.42 10.41 16.04 25.48 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8973 1.6965 1.8375 2.5422 2.7475 2.4921 2.3696 -3.63%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.65 3.28 4.15 5.45 5.06 5.89 7.08 -
P/RPS 1.38 1.24 1.58 2.14 1.90 2.58 3.20 -13.06%
P/EPS 110.74 39.95 13.27 -83.64 46.85 35.06 26.03 27.26%
EY 0.90 2.50 7.53 -1.20 2.13 2.85 3.84 -21.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.93 2.23 2.11 1.78 2.26 2.80 -6.08%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 21/05/20 28/05/19 22/05/18 25/05/17 25/05/16 19/05/15 -
Price 3.50 3.77 4.54 5.07 4.98 5.40 6.75 -
P/RPS 1.32 1.43 1.73 2.00 1.87 2.36 3.06 -13.06%
P/EPS 106.19 45.91 14.52 -77.80 46.11 32.14 24.82 27.38%
EY 0.94 2.18 6.89 -1.29 2.17 3.11 4.03 -21.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.22 2.44 1.97 1.75 2.07 2.67 -6.01%

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