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

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 51.01%
YoY- 231.88%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 11,603,959 7,666,754 3,812,685 13,312,187 9,556,234 6,125,488 2,911,353 151.17%
PBT 3,232,513 2,188,388 1,217,411 2,666,221 1,838,559 1,069,832 191,211 557.56%
Tax -855,176 -556,218 -260,753 -910,313 -685,001 -448,081 -141,371 231.63%
NP 2,377,337 1,632,170 956,658 1,755,908 1,153,558 621,751 49,840 1212.16%
-
NP to SH 2,137,419 1,498,293 921,475 1,652,682 1,094,399 590,732 63,895 935.98%
-
Tax Rate 26.46% 25.42% 21.42% 34.14% 37.26% 41.88% 73.93% -
Total Cost 9,226,622 6,034,584 2,856,027 11,556,279 8,402,676 5,503,737 2,861,513 118.09%
-
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 10.96% 8.07% 5.02% 10.23% 7.21% 4.48% 0.67% -
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 135.72 92.11 45.51 177.21 130.98 93.32 91.13 30.38%
EPS 25.00 18.00 11.00 22.00 15.00 9.00 1.00 753.31%
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 126.37 83.49 41.52 144.97 104.07 66.71 31.70 151.20%
EPS 23.28 16.32 10.03 18.00 11.92 6.43 0.70 931.96%
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 3.23 4.26 8.46 1.72 2.37 2.54 2.48 19.24%
P/EPS 17.52 21.78 35.00 13.86 20.67 26.33 113.00 -71.10%
EY 5.71 4.59 2.86 7.21 4.84 3.80 0.88 247.48%
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 3.31 4.80 8.11 1.98 2.35 3.33 2.55 18.97%
P/EPS 17.96 24.56 33.55 15.91 20.53 34.56 116.00 -71.13%
EY 5.57 4.07 2.98 6.29 4.87 2.89 0.86 247.06%
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