[AXIATA] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.4%
YoY- 106.51%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,854,069 3,812,685 3,755,953 3,430,746 3,214,135 2,911,353 2,418,148 36.56%
PBT 970,977 1,217,411 827,662 768,727 878,621 191,211 -668,401 -
Tax -295,465 -260,753 -225,312 -236,920 -306,710 -141,371 54,905 -
NP 675,512 956,658 602,350 531,807 571,911 49,840 -613,496 -
-
NP to SH 576,818 921,475 558,283 503,667 526,837 63,895 -515,250 -
-
Tax Rate 30.43% 21.42% 27.22% 30.82% 34.91% 73.93% - -
Total Cost 3,178,557 2,856,027 3,153,603 2,898,939 2,642,224 2,861,513 3,031,644 3.21%
-
Net Worth 18,375,773 18,345,730 17,147,264 17,460,455 17,649,039 9,584,250 11,004,267 40.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 18,375,773 18,345,730 17,147,264 17,460,455 17,649,039 9,584,250 11,004,267 40.88%
NOSH 8,240,257 8,377,045 7,975,471 8,394,450 8,780,616 3,194,750 3,680,357 71.39%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.53% 25.09% 16.04% 15.50% 17.79% 1.71% -25.37% -
ROE 3.14% 5.02% 3.26% 2.88% 2.99% 0.67% -4.68% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 46.77 45.51 47.09 40.87 36.60 91.13 65.70 -20.32%
EPS 7.00 11.00 7.00 6.00 6.00 1.00 -14.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.19 2.15 2.08 2.01 3.00 2.99 -17.80%
Adjusted Per Share Value based on latest NOSH - 8,394,450
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 41.97 41.52 40.90 37.36 35.00 31.70 26.33 36.57%
EPS 6.28 10.03 6.08 5.48 5.74 0.70 -5.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0011 1.9978 1.8673 1.9014 1.922 1.0437 1.1984 40.88%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.92 3.85 3.05 3.10 2.37 2.26 3.62 -
P/RPS 8.38 8.46 6.48 7.59 6.47 2.48 5.51 32.35%
P/EPS 56.00 35.00 43.57 51.67 39.50 113.00 -25.86 -
EY 1.79 2.86 2.30 1.94 2.53 0.88 -3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.76 1.42 1.49 1.18 0.75 1.21 28.46%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 19/05/09 26/02/09 -
Price 4.42 3.69 3.50 3.08 3.11 2.32 3.06 -
P/RPS 9.45 8.11 7.43 7.54 8.50 2.55 4.66 60.42%
P/EPS 63.14 33.55 50.00 51.33 51.83 116.00 -21.86 -
EY 1.58 2.98 2.00 1.95 1.93 0.86 -4.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.68 1.63 1.48 1.55 0.77 1.02 55.80%

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