[AXIATA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 249.4%
YoY- -40.49%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 4,250,300 4,194,507 4,048,759 3,940,382 4,016,715 3,937,205 3,854,069 6.72%
PBT 700,346 963,315 1,010,728 902,210 -26,775 1,044,125 970,977 -19.52%
Tax -73,433 -284,174 -245,681 -261,061 -233,982 -298,958 -295,465 -60.36%
NP 626,913 679,141 765,047 641,149 -260,757 745,167 675,512 -4.84%
-
NP to SH 544,586 589,626 663,051 548,365 -367,040 639,126 576,818 -3.75%
-
Tax Rate 10.49% 29.50% 24.31% 28.94% - 28.63% 30.43% -
Total Cost 3,623,387 3,515,366 3,283,712 3,299,233 4,277,472 3,192,038 3,178,557 9.09%
-
Net Worth 20,694,267 19,204,960 18,648,309 20,746,475 20,370,720 18,215,090 18,375,773 8.22%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,361,464 - 331,525 - - - - -
Div Payout % 250.00% - 50.00% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 20,694,267 19,204,960 18,648,309 20,746,475 20,370,720 18,215,090 18,375,773 8.22%
NOSH 9,076,433 8,423,228 8,288,137 9,139,416 9,176,000 7,989,075 8,240,257 6.63%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.75% 16.19% 18.90% 16.27% -6.49% 18.93% 17.53% -
ROE 2.63% 3.07% 3.56% 2.64% -1.80% 3.51% 3.14% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 46.83 49.80 48.85 43.11 43.77 49.28 46.77 0.08%
EPS 6.00 7.00 8.00 6.00 -4.00 8.00 7.00 -9.74%
DPS 15.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.28 2.25 2.27 2.22 2.28 2.23 1.48%
Adjusted Per Share Value based on latest NOSH - 9,139,416
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 46.29 45.68 44.09 42.91 43.74 42.88 41.97 6.73%
EPS 5.93 6.42 7.22 5.97 -4.00 6.96 6.28 -3.74%
DPS 14.83 0.00 3.61 0.00 0.00 0.00 0.00 -
NAPS 2.2536 2.0914 2.0308 2.2593 2.2184 1.9836 2.0011 8.22%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.14 4.60 5.01 4.79 4.75 4.38 3.92 -
P/RPS 10.98 9.24 10.26 11.11 10.85 8.89 8.38 19.68%
P/EPS 85.67 65.71 62.63 79.83 -118.75 54.75 56.00 32.66%
EY 1.17 1.52 1.60 1.25 -0.84 1.83 1.79 -24.62%
DY 2.92 0.00 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.02 2.23 2.11 2.14 1.92 1.76 17.73%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 30/11/11 23/08/11 31/05/11 23/02/11 24/11/10 25/08/10 -
Price 5.09 5.10 4.98 5.00 4.95 4.49 4.42 -
P/RPS 10.87 10.24 10.19 11.60 11.31 9.11 9.45 9.75%
P/EPS 84.83 72.86 62.25 83.33 -123.75 56.12 63.14 21.69%
EY 1.18 1.37 1.61 1.20 -0.81 1.78 1.58 -17.64%
DY 2.95 0.00 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.24 2.21 2.20 2.23 1.97 1.98 8.22%

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