[AXIATA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.26%
YoY- 231.88%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 15,471,945 15,333,508 15,250,740 13,312,187 12,741,645 12,250,976 11,645,412 20.83%
PBT 4,310,017 4,376,776 4,869,644 2,666,221 2,451,412 2,139,664 764,844 216.33%
Tax -1,140,234 -1,112,436 -1,043,012 -910,313 -913,334 -896,162 -565,484 59.53%
NP 3,169,782 3,264,340 3,826,632 1,755,908 1,538,077 1,243,502 199,360 531.24%
-
NP to SH 2,849,892 2,996,586 3,685,900 1,652,682 1,459,198 1,181,464 255,580 398.38%
-
Tax Rate 26.46% 25.42% 21.42% 34.14% 37.26% 41.88% 73.93% -
Total Cost 12,302,162 12,069,168 11,424,108 11,556,279 11,203,568 11,007,474 11,446,052 4.92%
-
Net Worth 19,493,261 18,562,185 18,345,730 16,151,211 15,175,665 13,193,014 9,584,250 60.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 19,493,261 18,562,185 18,345,730 16,151,211 15,175,665 13,193,014 9,584,250 60.45%
NOSH 8,549,676 8,323,850 8,377,045 7,512,190 7,295,993 6,563,688 3,194,750 92.64%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 20.49% 21.29% 25.09% 13.19% 12.07% 10.15% 1.71% -
ROE 14.62% 16.14% 20.09% 10.23% 9.62% 8.96% 2.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 180.97 184.21 182.05 177.21 174.64 186.65 364.52 -37.27%
EPS 33.33 36.00 44.00 22.00 20.00 18.00 4.00 310.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.23 2.19 2.15 2.08 2.01 3.00 -16.70%
Adjusted Per Share Value based on latest NOSH - 7,975,471
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 168.49 166.98 166.08 144.97 138.76 133.41 126.82 20.83%
EPS 31.04 32.63 40.14 18.00 15.89 12.87 2.78 398.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1228 2.0214 1.9978 1.7589 1.6526 1.4367 1.0437 60.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.38 3.92 3.85 3.05 3.10 2.37 2.26 -
P/RPS 2.42 2.13 2.11 1.72 1.78 1.27 0.62 147.69%
P/EPS 13.14 10.89 8.75 13.86 15.50 13.17 28.25 -39.93%
EY 7.61 9.18 11.43 7.21 6.45 7.59 3.54 66.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.76 1.76 1.42 1.49 1.18 0.75 87.03%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 19/05/09 -
Price 4.49 4.42 3.69 3.50 3.08 3.11 2.32 -
P/RPS 2.48 2.40 2.03 1.98 1.76 1.67 0.64 146.50%
P/EPS 13.47 12.28 8.39 15.91 15.40 17.28 29.00 -39.99%
EY 7.42 8.14 11.92 6.29 6.49 5.79 3.45 66.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.98 1.68 1.63 1.48 1.55 0.77 86.95%

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