[AXIATA] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 724.54%
YoY- 43.69%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,812,685 3,755,953 3,430,746 3,214,135 2,911,353 2,418,148 3,278,024 10.60%
PBT 1,217,411 827,662 768,727 878,621 191,211 -668,401 360,353 125.31%
Tax -260,753 -225,312 -236,920 -306,710 -141,371 54,905 -117,439 70.27%
NP 956,658 602,350 531,807 571,911 49,840 -613,496 242,914 149.59%
-
NP to SH 921,475 558,283 503,667 526,837 63,895 -515,250 243,896 142.77%
-
Tax Rate 21.42% 27.22% 30.82% 34.91% 73.93% - 32.59% -
Total Cost 2,856,027 3,153,603 2,898,939 2,642,224 2,861,513 3,031,644 3,035,110 -3.97%
-
Net Worth 18,345,730 17,147,264 17,460,455 17,649,039 9,584,250 11,004,267 13,089,085 25.26%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 18,345,730 17,147,264 17,460,455 17,649,039 9,584,250 11,004,267 13,089,085 25.26%
NOSH 8,377,045 7,975,471 8,394,450 8,780,616 3,194,750 3,680,357 4,064,933 62.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 25.09% 16.04% 15.50% 17.79% 1.71% -25.37% 7.41% -
ROE 5.02% 3.26% 2.88% 2.99% 0.67% -4.68% 1.86% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 45.51 47.09 40.87 36.60 91.13 65.70 80.64 -31.73%
EPS 11.00 7.00 6.00 6.00 1.00 -14.00 6.00 49.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.15 2.08 2.01 3.00 2.99 3.22 -22.68%
Adjusted Per Share Value based on latest NOSH - 8,780,616
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 41.52 40.90 37.36 35.00 31.70 26.33 35.70 10.60%
EPS 10.03 6.08 5.48 5.74 0.70 -5.61 2.66 142.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9978 1.8673 1.9014 1.922 1.0437 1.1984 1.4254 25.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.85 3.05 3.10 2.37 2.26 3.62 5.60 -
P/RPS 8.46 6.48 7.59 6.47 2.48 5.51 6.94 14.12%
P/EPS 35.00 43.57 51.67 39.50 113.00 -25.86 93.33 -48.02%
EY 2.86 2.30 1.94 2.53 0.88 -3.87 1.07 92.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.42 1.49 1.18 0.75 1.21 1.74 0.76%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 30/11/09 27/08/09 19/05/09 26/02/09 26/11/08 -
Price 3.69 3.50 3.08 3.11 2.32 3.06 3.98 -
P/RPS 8.11 7.43 7.54 8.50 2.55 4.66 4.94 39.20%
P/EPS 33.55 50.00 51.33 51.83 116.00 -21.86 66.33 -36.54%
EY 2.98 2.00 1.95 1.93 0.86 -4.58 1.51 57.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.63 1.48 1.55 0.77 1.02 1.24 22.46%

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