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

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -87.17%
YoY- -35.14%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 13,312,187 9,556,234 6,125,488 2,911,353 11,347,711 8,929,563 5,651,539 76.75%
PBT 2,666,221 1,838,559 1,069,832 191,211 905,815 1,574,216 1,213,863 68.73%
Tax -910,313 -685,001 -448,081 -141,371 -434,723 -489,628 -372,189 81.23%
NP 1,755,908 1,153,558 621,751 49,840 471,092 1,084,588 841,674 63.05%
-
NP to SH 1,652,682 1,094,399 590,732 63,895 497,983 1,013,233 769,337 66.25%
-
Tax Rate 34.14% 37.26% 41.88% 73.93% 47.99% 31.10% 30.66% -
Total Cost 11,556,279 8,402,676 5,503,737 2,861,513 10,876,619 7,844,975 4,809,865 79.10%
-
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%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
NOSH 7,512,190 7,295,993 6,563,688 3,194,750 3,830,638 3,618,689 3,663,509 61.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.19% 12.07% 10.15% 1.71% 4.15% 12.15% 14.89% -
ROE 10.23% 7.21% 4.48% 0.67% 4.35% 8.70% 6.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 177.21 130.98 93.32 91.13 296.24 246.76 154.27 9.65%
EPS 22.00 15.00 9.00 1.00 13.00 28.00 21.00 3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.08 2.01 3.00 2.99 3.22 3.13 -22.09%
Adjusted Per Share Value based on latest NOSH - 3,194,750
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 144.98 104.08 66.71 31.71 123.59 97.25 61.55 76.75%
EPS 18.00 11.92 6.43 0.70 5.42 11.04 8.38 66.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.759 1.6528 1.4368 1.0438 1.2474 1.269 1.2488 25.57%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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 2.37 2.54 2.48 1.22 2.27 3.99 -42.84%
P/EPS 13.86 20.67 26.33 113.00 27.85 20.00 29.29 -39.19%
EY 7.21 4.84 3.80 0.88 3.59 5.00 3.41 64.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.49 1.18 0.75 1.21 1.74 1.96 -19.28%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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 2.35 3.33 2.55 1.03 1.61 3.99 -37.24%
P/EPS 15.91 20.53 34.56 116.00 23.54 14.21 29.29 -33.35%
EY 6.29 4.87 2.89 0.86 4.25 7.04 3.41 50.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.48 1.55 0.77 1.02 1.24 1.96 -11.53%

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