[AXIATA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	13,312,187	12,741,645	12,250,976	11,645,412	11,347,711	11,906,084	11,303,078	11.49%
YoY %	4.48%	4.01%	5.20%	2.62%	-4.69%	5.33%	-	-
Horiz. %	117.77%	112.73%	108.39%	103.03%	100.39%	105.33%	100.00%	-
PBT	2,666,221	2,451,412	2,139,664	764,844	905,815	2,098,954	2,427,726	6.42%
YoY %	8.76%	14.57%	179.75%	-15.56%	-56.84%	-13.54%	-	-
Horiz. %	109.82%	100.98%	88.13%	31.50%	37.31%	86.46%	100.00%	-
Tax	-910,313	-913,334	-896,162	-565,484	-434,723	-652,837	-744,378	14.31%
YoY %	0.33%	-1.92%	-58.48%	-30.08%	33.41%	12.30%	-	-
Horiz. %	122.29%	122.70%	120.39%	75.97%	58.40%	87.70%	100.00%	-
NP	1,755,908	1,538,077	1,243,502	199,360	471,092	1,446,117	1,683,348	2.84%
YoY %	14.16%	23.69%	523.75%	-57.68%	-67.42%	-14.09%	-	-
Horiz. %	104.31%	91.37%	73.87%	11.84%	27.99%	85.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,652,682	1,459,198	1,181,464	255,580	497,983	1,350,977	1,538,674	4.86%
YoY %	13.26%	23.51%	362.27%	-48.68%	-63.14%	-12.20%	-	-
Horiz. %	107.41%	94.83%	76.78%	16.61%	32.36%	87.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.14%	37.26%	41.88%	73.93%	47.99%	31.10%	30.66%	-
YoY %	-8.37%	-11.03%	-43.35%	54.05%	54.31%	1.44%	-	-
Horiz. %	111.35%	121.53%	136.59%	241.13%	156.52%	101.44%	100.00%	-
Total Cost	11,556,279	11,203,568	11,007,474	11,446,052	10,876,619	10,459,966	9,619,730	12.96%
YoY %	3.15%	1.78%	-3.83%	5.24%	3.98%	8.73%	-	-
Horiz. %	120.13%	116.46%	114.43%	118.99%	113.07%	108.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,151,211	15,175,665	13,193,014	9,584,250	11,453,609	11,652,179	11,466,785	25.57%
YoY %	6.43%	15.03%	37.65%	-16.32%	-1.70%	1.62%	-	-
Horiz. %	140.85%	132.34%	115.05%	83.58%	99.89%	101.62%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	16,151,211	15,175,665	13,193,014	9,584,250	11,453,609	11,652,179	11,466,785	25.57%
YoY %	6.43%	15.03%	37.65%	-16.32%	-1.70%	1.62%	-	-
Horiz. %	140.85%	132.34%	115.05%	83.58%	99.89%	101.62%	100.00%	-
NOSH	7,512,190	7,295,993	6,563,688	3,194,750	3,830,638	3,618,689	3,663,509	61.19%
YoY %	2.96%	11.16%	105.45%	-16.60%	5.86%	-1.22%	-	-
Horiz. %	205.05%	199.15%	179.16%	87.20%	104.56%	98.78%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	13.19%	12.07%	10.15%	1.71%	4.15%	12.15%	14.89%	-
YoY %	9.28%	18.92%	493.57%	-58.80%	-65.84%	-18.40%	-	-
Horiz. %	88.58%	81.06%	68.17%	11.48%	27.87%	81.60%	100.00%	-
ROE	10.23%	9.62%	8.96%	2.67%	4.35%	11.59%	13.42%	-
YoY %	6.34%	7.37%	235.58%	-38.62%	-62.47%	-13.64%	-	-
Horiz. %	76.23%	71.68%	66.77%	19.90%	32.41%	86.36%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	177.21	174.64	186.65	364.52	296.24	329.02	308.53	-30.83%
YoY %	1.47%	-6.43%	-48.80%	23.05%	-9.96%	6.64%	-	-
Horiz. %	57.44%	56.60%	60.50%	118.15%	96.02%	106.64%	100.00%	-
EPS	22.00	20.00	18.00	4.00	13.00	37.33	42.00	-34.94%
YoY %	10.00%	11.11%	350.00%	-69.23%	-65.18%	-11.12%	-	-
Horiz. %	52.38%	47.62%	42.86%	9.52%	30.95%	88.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.15	2.08	2.01	3.00	2.99	3.22	3.13	-22.09%
YoY %	3.37%	3.48%	-33.00%	0.33%	-7.14%	2.88%	-	-
Horiz. %	68.69%	66.45%	64.22%	95.85%	95.53%	102.88%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,194,750
RPS	144.97	138.76	133.41	126.82	123.58	129.66	123.09	11.49%
YoY %	4.48%	4.01%	5.20%	2.62%	-4.69%	5.34%	-	-
Horiz. %	117.78%	112.73%	108.38%	103.03%	100.40%	105.34%	100.00%	-
EPS	18.00	15.89	12.87	2.78	5.42	14.71	16.76	4.85%
YoY %	13.28%	23.47%	362.95%	-48.71%	-63.15%	-12.23%	-	-
Horiz. %	107.40%	94.81%	76.79%	16.59%	32.34%	87.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.7589	1.6526	1.4367	1.0437	1.2473	1.2689	1.2487	25.57%
YoY %	6.43%	15.03%	37.65%	-16.32%	-1.70%	1.62%	-	-
Horiz. %	140.86%	132.35%	115.06%	83.58%	99.89%	101.62%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.05	3.10	2.37	2.26	3.62	5.60	6.15	-
P/RPS	1.72	1.78	1.27	0.62	1.22	1.70	1.99	-9.23%
YoY %	-3.37%	40.16%	104.84%	-49.18%	-28.24%	-14.57%	-	-
Horiz. %	86.43%	89.45%	63.82%	31.16%	61.31%	85.43%	100.00%	-
P/EPS	13.86	15.50	13.17	28.25	27.85	15.00	14.64	-3.57%
YoY %	-10.58%	17.69%	-53.38%	1.44%	85.67%	2.46%	-	-
Horiz. %	94.67%	105.87%	89.96%	192.96%	190.23%	102.46%	100.00%	-
EY	7.21	6.45	7.59	3.54	3.59	6.67	6.83	3.66%
YoY %	11.78%	-15.02%	114.41%	-1.39%	-46.18%	-2.34%	-	-
Horiz. %	105.56%	94.44%	111.13%	51.83%	52.56%	97.66%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.42	1.49	1.18	0.75	1.21	1.74	1.96	-19.28%
YoY %	-4.70%	26.27%	57.33%	-38.02%	-30.46%	-11.22%	-	-
Horiz. %	72.45%	76.02%	60.20%	38.27%	61.73%	88.78%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	30/11/09	27/08/09	19/05/09	26/02/09	26/11/08	09/09/08	-
Price	3.50	3.08	3.11	2.32	3.06	3.98	6.15	-
P/RPS	1.98	1.76	1.67	0.64	1.03	1.21	1.99	-0.33%
YoY %	12.50%	5.39%	160.94%	-37.86%	-14.88%	-39.20%	-	-
Horiz. %	99.50%	88.44%	83.92%	32.16%	51.76%	60.80%	100.00%	-
P/EPS	15.91	15.40	17.28	29.00	23.54	10.66	14.64	5.68%
YoY %	3.31%	-10.88%	-40.41%	23.19%	120.83%	-27.19%	-	-
Horiz. %	108.67%	105.19%	118.03%	198.09%	160.79%	72.81%	100.00%	-
EY	6.29	6.49	5.79	3.45	4.25	9.38	6.83	-5.32%
YoY %	-3.08%	12.09%	67.83%	-18.82%	-54.69%	37.34%	-	-
Horiz. %	92.09%	95.02%	84.77%	50.51%	62.23%	137.34%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.63	1.48	1.55	0.77	1.02	1.24	1.96	-11.53%
YoY %	10.14%	-4.52%	101.30%	-24.51%	-17.74%	-36.73%	-	-
Horiz. %	83.16%	75.51%	79.08%	39.29%	52.04%	63.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos