[AXIATA] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 65.06%
YoY- 1342.17%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 4,016,715 3,937,205 3,854,069 3,812,685 3,755,953 3,430,746 3,214,135 15.97%
PBT -26,775 1,044,125 970,977 1,217,411 827,662 768,727 878,621 -
Tax -233,982 -298,958 -295,465 -260,753 -225,312 -236,920 -306,710 -16.46%
NP -260,757 745,167 675,512 956,658 602,350 531,807 571,911 -
-
NP to SH -367,040 639,126 576,818 921,475 558,283 503,667 526,837 -
-
Tax Rate - 28.63% 30.43% 21.42% 27.22% 30.82% 34.91% -
Total Cost 4,277,472 3,192,038 3,178,557 2,856,027 3,153,603 2,898,939 2,642,224 37.75%
-
Net Worth 20,370,720 18,215,090 18,375,773 18,345,730 17,147,264 17,460,455 17,649,039 10.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 20,370,720 18,215,090 18,375,773 18,345,730 17,147,264 17,460,455 17,649,039 10.00%
NOSH 9,176,000 7,989,075 8,240,257 8,377,045 7,975,471 8,394,450 8,780,616 2.97%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -6.49% 18.93% 17.53% 25.09% 16.04% 15.50% 17.79% -
ROE -1.80% 3.51% 3.14% 5.02% 3.26% 2.88% 2.99% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.77 49.28 46.77 45.51 47.09 40.87 36.60 12.63%
EPS -4.00 8.00 7.00 11.00 7.00 6.00 6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.28 2.23 2.19 2.15 2.08 2.01 6.82%
Adjusted Per Share Value based on latest NOSH - 8,377,045
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.74 42.88 41.97 41.52 40.90 37.36 35.00 15.97%
EPS -4.00 6.96 6.28 10.03 6.08 5.48 5.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2184 1.9836 2.0011 1.9978 1.8673 1.9014 1.922 10.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.75 4.38 3.92 3.85 3.05 3.10 2.37 -
P/RPS 10.85 8.89 8.38 8.46 6.48 7.59 6.47 41.01%
P/EPS -118.75 54.75 56.00 35.00 43.57 51.67 39.50 -
EY -0.84 1.83 1.79 2.86 2.30 1.94 2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.92 1.76 1.76 1.42 1.49 1.18 48.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 -
Price 4.95 4.49 4.42 3.69 3.50 3.08 3.11 -
P/RPS 11.31 9.11 9.45 8.11 7.43 7.54 8.50 20.91%
P/EPS -123.75 56.12 63.14 33.55 50.00 51.33 51.83 -
EY -0.81 1.78 1.58 2.98 2.00 1.95 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.97 1.98 1.68 1.63 1.48 1.55 27.35%

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