[AXIATA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 85.26%
YoY- 8.01%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 7,666,754 3,812,685 13,312,187 9,556,234 6,125,488 2,911,353 11,347,711 -23.05%
PBT 2,188,388 1,217,411 2,666,221 1,838,559 1,069,832 191,211 905,815 80.33%
Tax -556,218 -260,753 -910,313 -685,001 -448,081 -141,371 -434,723 17.91%
NP 1,632,170 956,658 1,755,908 1,153,558 621,751 49,840 471,092 129.48%
-
NP to SH 1,498,293 921,475 1,652,682 1,094,399 590,732 63,895 497,983 108.83%
-
Tax Rate 25.42% 21.42% 34.14% 37.26% 41.88% 73.93% 47.99% -
Total Cost 6,034,584 2,856,027 11,556,279 8,402,676 5,503,737 2,861,513 10,876,619 -32.55%
-
Net Worth 18,562,185 18,345,730 16,151,211 15,175,665 13,193,014 9,584,250 11,453,609 38.09%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 18,562,185 18,345,730 16,151,211 15,175,665 13,193,014 9,584,250 11,453,609 38.09%
NOSH 8,323,850 8,377,045 7,512,190 7,295,993 6,563,688 3,194,750 3,830,638 68.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 21.29% 25.09% 13.19% 12.07% 10.15% 1.71% 4.15% -
ROE 8.07% 5.02% 10.23% 7.21% 4.48% 0.67% 4.35% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 92.11 45.51 177.21 130.98 93.32 91.13 296.24 -54.20%
EPS 18.00 11.00 22.00 15.00 9.00 1.00 13.00 24.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.19 2.15 2.08 2.01 3.00 2.99 -17.80%
Adjusted Per Share Value based on latest NOSH - 8,394,450
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 83.49 41.52 144.97 104.07 66.71 31.70 123.58 -23.06%
EPS 16.32 10.03 18.00 11.92 6.43 0.70 5.42 108.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0214 1.9978 1.7589 1.6526 1.4367 1.0437 1.2473 38.09%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.92 3.85 3.05 3.10 2.37 2.26 3.62 -
P/RPS 4.26 8.46 1.72 2.37 2.54 2.48 1.22 130.68%
P/EPS 21.78 35.00 13.86 20.67 26.33 113.00 27.85 -15.15%
EY 4.59 2.86 7.21 4.84 3.80 0.88 3.59 17.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.76 1.42 1.49 1.18 0.75 1.21 28.46%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 19/05/09 26/02/09 -
Price 4.42 3.69 3.50 3.08 3.11 2.32 3.06 -
P/RPS 4.80 8.11 1.98 2.35 3.33 2.55 1.03 179.78%
P/EPS 24.56 33.55 15.91 20.53 34.56 116.00 23.54 2.87%
EY 4.07 2.98 6.29 4.87 2.89 0.86 4.25 -2.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.68 1.63 1.48 1.55 0.77 1.02 55.80%

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