[AXIATA] YoY 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 16,740,442 15,748,371 14,213,519 11,537,137 10,406,436 12.61%
PBT 3,579,523 2,890,537 3,692,421 458,545 2,424,443 10.22%
Tax -863,476 -1,089,466 -1,029,695 -387,807 -510,587 14.02%
NP 2,716,047 1,801,071 2,662,726 70,738 1,913,856 9.13%
-
NP to SH 2,362,892 1,397,269 2,510,262 159,179 1,839,541 6.45%
-
Tax Rate 24.12% 37.69% 27.89% 84.57% 21.06% -
Total Cost 14,024,395 13,947,300 11,550,793 11,466,399 8,492,580 13.35%
-
Net Worth 16,160,828 20,746,475 18,345,730 9,584,250 3,747,510 44.06%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 1,692,990 - - - - -
Div Payout % 71.65% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 16,160,828 20,746,475 18,345,730 9,584,250 3,747,510 44.06%
NOSH 8,080,414 9,139,416 8,377,045 3,194,750 35,690 287.54%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16.22% 11.44% 18.73% 0.61% 18.39% -
ROE 14.62% 6.73% 13.68% 1.66% 49.09% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 207.17 172.31 169.67 361.13 29,157.38 -70.94%
EPS 29.24 15.29 29.97 4.98 5,154.14 -72.53%
DPS 20.95 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.27 2.19 3.00 105.00 -62.82%
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 CAGR
RPS 182.32 171.52 154.80 125.65 113.34 12.61%
EPS 25.73 15.22 27.34 1.73 20.03 6.45%
DPS 18.44 0.00 0.00 0.00 0.00 -
NAPS 1.7601 2.2595 1.998 1.0438 0.4081 44.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 5.20 4.79 3.85 2.26 10.60 -
P/RPS 2.51 2.78 2.27 0.63 0.04 181.25%
P/EPS 17.78 31.33 12.85 45.36 0.21 203.10%
EY 5.62 3.19 7.78 2.20 486.24 -67.18%
DY 4.03 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.11 1.76 0.75 0.10 125.68%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/12 31/05/11 27/05/10 19/05/09 - -
Price 5.38 5.00 3.69 2.32 0.00 -
P/RPS 2.60 2.90 2.17 0.64 0.00 -
P/EPS 18.40 32.70 12.31 46.56 0.00 -
EY 5.44 3.06 8.12 2.15 0.00 -
DY 3.89 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.20 1.68 0.77 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