[AXIATA] QoQ 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- 112.4%
YoY- -35.14%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,755,953 3,430,746 3,214,135 2,911,353 2,418,148 3,278,024 2,929,612 17.96%
PBT 827,662 768,727 878,621 191,211 -668,401 360,353 575,382 27.34%
Tax -225,312 -236,920 -306,710 -141,371 54,905 -117,439 -183,902 14.45%
NP 602,350 531,807 571,911 49,840 -613,496 242,914 391,480 33.17%
-
NP to SH 558,283 503,667 526,837 63,895 -515,250 243,896 366,638 32.25%
-
Tax Rate 27.22% 30.82% 34.91% 73.93% - 32.59% 31.96% -
Total Cost 3,153,603 2,898,939 2,642,224 2,861,513 3,031,644 3,035,110 2,538,132 15.52%
-
Net Worth 17,147,264 17,460,455 17,649,039 9,584,250 11,004,267 13,089,085 11,475,769 30.60%
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 17,147,264 17,460,455 17,649,039 9,584,250 11,004,267 13,089,085 11,475,769 30.60%
NOSH 7,975,471 8,394,450 8,780,616 3,194,750 3,680,357 4,064,933 3,666,380 67.64%
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 16.04% 15.50% 17.79% 1.71% -25.37% 7.41% 13.36% -
ROE 3.26% 2.88% 2.99% 0.67% -4.68% 1.86% 3.19% -
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 47.09 40.87 36.60 91.13 65.70 80.64 79.90 -29.63%
EPS 7.00 6.00 6.00 1.00 -14.00 6.00 10.00 -21.11%
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 40.90 37.36 35.00 31.70 26.33 35.70 31.90 17.96%
EPS 6.08 5.48 5.74 0.70 -5.61 2.66 3.99 32.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8673 1.9014 1.922 1.0437 1.1984 1.4254 1.2497 30.60%
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 6.48 7.59 6.47 2.48 5.51 6.94 7.70 -10.83%
P/EPS 43.57 51.67 39.50 113.00 -25.86 93.33 61.50 -20.47%
EY 2.30 1.94 2.53 0.88 -3.87 1.07 1.63 25.72%
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 7.43 7.54 8.50 2.55 4.66 4.94 7.70 -2.34%
P/EPS 50.00 51.33 51.83 116.00 -21.86 66.33 61.50 -12.85%
EY 2.00 1.95 1.93 0.86 -4.58 1.51 1.63 14.56%
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