[AXIATA] QoQ Cumulative 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- 824.54%
YoY- -23.22%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,812,685 13,312,187 9,556,234 6,125,488 2,911,353 11,347,711 8,929,563 -43.32%
PBT 1,217,411 2,666,221 1,838,559 1,069,832 191,211 905,815 1,574,216 -15.76%
Tax -260,753 -910,313 -685,001 -448,081 -141,371 -434,723 -489,628 -34.32%
NP 956,658 1,755,908 1,153,558 621,751 49,840 471,092 1,084,588 -8.03%
-
NP to SH 921,475 1,652,682 1,094,399 590,732 63,895 497,983 1,013,233 -6.13%
-
Tax Rate 21.42% 34.14% 37.26% 41.88% 73.93% 47.99% 31.10% -
Total Cost 2,856,027 11,556,279 8,402,676 5,503,737 2,861,513 10,876,619 7,844,975 -49.04%
-
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 5.02% 10.23% 7.21% 4.48% 0.67% 4.35% 8.70% -
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 45.51 177.21 130.98 93.32 91.13 296.24 246.76 -67.63%
EPS 11.00 22.00 15.00 9.00 1.00 13.00 28.00 -46.39%
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 41.52 144.97 104.07 66.71 31.70 123.58 97.24 -43.32%
EPS 10.03 18.00 11.92 6.43 0.70 5.42 11.03 -6.14%
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 8.46 1.72 2.37 2.54 2.48 1.22 2.27 140.57%
P/EPS 35.00 13.86 20.67 26.33 113.00 27.85 20.00 45.26%
EY 2.86 7.21 4.84 3.80 0.88 3.59 5.00 -31.11%
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 8.11 1.98 2.35 3.33 2.55 1.03 1.61 194.14%
P/EPS 33.55 15.91 20.53 34.56 116.00 23.54 14.21 77.40%
EY 2.98 6.29 4.87 2.89 0.86 4.25 7.04 -43.65%
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