[AXIATA] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -18.7%
YoY- 153.63%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 15,761,528 15,620,674 15,471,945 15,333,508 15,250,740 13,312,187 12,741,645 15.24%
PBT 3,608,840 3,205,738 4,310,017 4,376,776 4,869,644 2,666,221 2,451,412 29.44%
Tax -1,044,244 -1,089,158 -1,140,234 -1,112,436 -1,043,012 -910,313 -913,334 9.34%
NP 2,564,596 2,116,580 3,169,782 3,264,340 3,826,632 1,755,908 1,538,077 40.65%
-
NP to SH 2,193,460 1,770,379 2,849,892 2,996,586 3,685,900 1,652,682 1,459,198 31.25%
-
Tax Rate 28.94% 33.98% 26.46% 25.42% 21.42% 34.14% 37.26% -
Total Cost 13,196,932 13,504,094 12,302,162 12,069,168 11,424,108 11,556,279 11,203,568 11.54%
-
Net Worth 20,746,475 18,715,435 19,493,261 18,562,185 18,345,730 16,151,211 15,175,665 23.20%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 843,037 - - - - - -
Div Payout % - 47.62% - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 20,746,475 18,715,435 19,493,261 18,562,185 18,345,730 16,151,211 15,175,665 23.20%
NOSH 9,139,416 8,430,376 8,549,676 8,323,850 8,377,045 7,512,190 7,295,993 16.22%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.27% 13.55% 20.49% 21.29% 25.09% 13.19% 12.07% -
ROE 10.57% 9.46% 14.62% 16.14% 20.09% 10.23% 9.62% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 172.46 185.29 180.97 184.21 182.05 177.21 174.64 -0.83%
EPS 24.00 21.00 33.33 36.00 44.00 22.00 20.00 12.93%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.22 2.28 2.23 2.19 2.15 2.08 6.00%
Adjusted Per Share Value based on latest NOSH - 8,240,257
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 171.66 170.12 168.50 167.00 166.10 144.98 138.77 15.24%
EPS 23.89 19.28 31.04 32.64 40.14 18.00 15.89 31.27%
DPS 0.00 9.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2595 2.0383 2.123 2.0216 1.998 1.759 1.6528 23.20%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.79 4.75 4.38 3.92 3.85 3.05 3.10 -
P/RPS 2.78 2.56 2.42 2.13 2.11 1.72 1.78 34.64%
P/EPS 19.96 22.62 13.14 10.89 8.75 13.86 15.50 18.38%
EY 5.01 4.42 7.61 9.18 11.43 7.21 6.45 -15.51%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.14 1.92 1.76 1.76 1.42 1.49 26.13%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 23/02/11 24/11/10 25/08/10 27/05/10 24/02/10 30/11/09 -
Price 5.00 4.95 4.49 4.42 3.69 3.50 3.08 -
P/RPS 2.90 2.67 2.48 2.40 2.03 1.98 1.76 39.54%
P/EPS 20.83 23.57 13.47 12.28 8.39 15.91 15.40 22.32%
EY 4.80 4.24 7.42 8.14 11.92 6.29 6.49 -18.23%
DY 0.00 2.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.23 1.97 1.98 1.68 1.63 1.48 30.28%

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