[AXIATA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 362.27%
YoY- -23.22%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 15,250,740 13,312,187 12,741,645 12,250,976 11,645,412 11,347,711 11,906,084 17.96%
PBT 4,869,644 2,666,221 2,451,412 2,139,664 764,844 905,815 2,098,954 75.34%
Tax -1,043,012 -910,313 -913,334 -896,162 -565,484 -434,723 -652,837 36.70%
NP 3,826,632 1,755,908 1,538,077 1,243,502 199,360 471,092 1,446,117 91.42%
-
NP to SH 3,685,900 1,652,682 1,459,198 1,181,464 255,580 497,983 1,350,977 95.37%
-
Tax Rate 21.42% 34.14% 37.26% 41.88% 73.93% 47.99% 31.10% -
Total Cost 11,424,108 11,556,279 11,203,568 11,007,474 11,446,052 10,876,619 10,459,966 6.05%
-
Net Worth 18,345,730 16,151,211 15,175,665 13,193,014 9,584,250 11,453,609 11,652,179 35.37%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 18,345,730 16,151,211 15,175,665 13,193,014 9,584,250 11,453,609 11,652,179 35.37%
NOSH 8,377,045 7,512,190 7,295,993 6,563,688 3,194,750 3,830,638 3,618,689 75.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 25.09% 13.19% 12.07% 10.15% 1.71% 4.15% 12.15% -
ROE 20.09% 10.23% 9.62% 8.96% 2.67% 4.35% 11.59% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 182.05 177.21 174.64 186.65 364.52 296.24 329.02 -32.62%
EPS 44.00 22.00 20.00 18.00 4.00 13.00 37.33 11.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.15 2.08 2.01 3.00 2.99 3.22 -22.68%
Adjusted Per Share Value based on latest NOSH - 8,780,616
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 166.08 144.97 138.76 133.41 126.82 123.58 129.66 17.96%
EPS 40.14 18.00 15.89 12.87 2.78 5.42 14.71 95.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9978 1.7589 1.6526 1.4367 1.0437 1.2473 1.2689 35.37%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.85 3.05 3.10 2.37 2.26 3.62 5.60 -
P/RPS 2.11 1.72 1.78 1.27 0.62 1.22 1.70 15.50%
P/EPS 8.75 13.86 15.50 13.17 28.25 27.85 15.00 -30.20%
EY 11.43 7.21 6.45 7.59 3.54 3.59 6.67 43.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.42 1.49 1.18 0.75 1.21 1.74 0.76%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 30/11/09 27/08/09 19/05/09 26/02/09 26/11/08 -
Price 3.69 3.50 3.08 3.11 2.32 3.06 3.98 -
P/RPS 2.03 1.98 1.76 1.67 0.64 1.03 1.21 41.23%
P/EPS 8.39 15.91 15.40 17.28 29.00 23.54 10.66 -14.76%
EY 11.92 6.29 6.49 5.79 3.45 4.25 9.38 17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.63 1.48 1.55 0.77 1.02 1.24 22.46%

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