[AXIATA] QoQ TTM 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- -68.04%
YoY- -91.35%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM 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 11,974,382 11,821,660 11,537,137 11,347,711 11,684,098 10,962,807 13.77%
PBT 2,666,221 1,170,158 761,784 458,545 905,816 2,177,117 2,249,313 11.96%
Tax -910,313 -630,096 -510,615 -387,807 -434,723 -538,217 -567,823 36.86%
NP 1,755,908 540,062 251,169 70,738 471,093 1,638,900 1,681,490 2.92%
-
NP to SH 1,652,682 579,149 319,378 159,179 497,983 1,533,150 1,617,697 1.43%
-
Tax Rate 34.14% 53.85% 67.03% 84.57% 47.99% 24.72% 25.24% -
Total Cost 11,556,279 11,434,320 11,570,491 11,466,399 10,876,618 10,045,198 9,281,317 15.69%
-
Net Worth 17,147,264 17,460,455 17,649,039 9,584,250 11,004,267 12,194,799 10,999,140 34.34%
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 12,194,799 10,999,140 34.34%
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 13.19% 4.51% 2.12% 0.61% 4.15% 14.03% 15.34% -
ROE 9.64% 3.32% 1.81% 1.66% 4.53% 12.57% 14.71% -
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 166.91 142.65 134.63 361.13 308.33 287.44 299.01 -32.13%
EPS 20.72 6.90 3.64 4.98 13.53 37.72 44.12 -39.49%
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 3.00 3.00 -19.86%
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 144.97 130.40 128.74 125.64 123.58 127.24 119.38 13.78%
EPS 18.00 6.31 3.48 1.73 5.42 16.70 17.62 1.42%
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 1.328 1.1978 34.33%
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 1.83 2.17 1.76 0.63 1.17 1.95 2.06 -7.56%
P/EPS 14.72 44.93 65.16 45.36 26.75 14.85 13.94 3.68%
EY 6.79 2.23 1.53 2.20 3.74 6.74 7.17 -3.55%
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 1.87 2.05 -21.66%
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 - - -
Price 3.50 3.08 3.11 2.32 3.06 0.00 0.00 -
P/RPS 2.10 2.16 2.31 0.64 0.99 0.00 0.00 -
P/EPS 16.89 44.64 85.50 46.56 22.62 0.00 0.00 -
EY 5.92 2.24 1.17 2.15 4.42 0.00 0.00 -
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 0.00 0.00 -

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