[AXIATA] YoY Annualized 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- -48.68%
YoY- -35.14%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 16,987,504 15,761,528 15,250,740 11,645,412 5,584,100 4,420,248 30.86%
PBT 3,620,536 3,608,840 4,869,644 764,844 862,692 728,396 37.76%
Tax -1,040,752 -1,044,244 -1,043,012 -565,484 -281,728 -204,052 38.47%
NP 2,579,784 2,564,596 3,826,632 199,360 580,964 524,344 37.48%
-
NP to SH 2,262,516 2,193,460 3,685,900 255,580 394,024 385,036 42.44%
-
Tax Rate 28.75% 28.94% 21.42% 73.93% 32.66% 28.01% -
Total Cost 14,407,720 13,196,932 11,424,108 11,446,052 5,003,136 3,895,904 29.85%
-
Net Worth 16,160,828 20,746,475 18,345,730 9,584,250 3,768,211 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 16,160,828 20,746,475 18,345,730 9,584,250 3,768,211 0 -
NOSH 8,080,414 9,139,416 8,377,045 3,194,750 35,690 35,651 195.49%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.19% 16.27% 25.09% 1.71% 10.40% 11.86% -
ROE 14.00% 10.57% 20.09% 2.67% 10.46% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 210.23 172.46 182.05 364.52 15,645.87 12,398.50 -55.71%
EPS 26.80 24.00 44.00 4.00 1,104.00 1,080.00 -52.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.27 2.19 3.00 105.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,194,750
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 184.99 171.64 166.08 126.82 60.81 48.14 30.85%
EPS 24.64 23.89 40.14 2.78 4.29 4.19 42.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7599 2.2593 1.9978 1.0437 0.4104 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.20 4.79 3.85 2.26 10.60 10.00 -
P/RPS 2.47 2.78 2.11 0.62 0.07 0.08 98.42%
P/EPS 18.57 19.96 8.75 28.25 0.96 0.93 81.87%
EY 5.38 5.01 11.43 3.54 104.15 108.00 -45.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.11 1.76 0.75 0.10 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/12 31/05/11 27/05/10 19/05/09 22/05/08 - -
Price 5.38 5.00 3.69 2.32 7.35 0.00 -
P/RPS 2.56 2.90 2.03 0.64 0.05 0.00 -
P/EPS 19.21 20.83 8.39 29.00 0.67 0.00 -
EY 5.20 4.80 11.92 3.45 150.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.20 1.68 0.77 0.07 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