[AXIATA] YoY 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 4,539,322 4,194,507 3,937,205 3,430,746 3,278,024 2,556,733 12.15%
PBT 972,212 963,315 1,044,125 768,727 360,353 432,549 17.56%
Tax -163,798 -284,174 -298,958 -236,920 -117,439 -147,045 2.17%
NP 808,414 679,141 745,167 531,807 242,914 285,504 23.11%
-
NP to SH 709,918 589,626 639,126 503,667 243,896 328,443 16.64%
-
Tax Rate 16.85% 29.50% 28.63% 30.82% 32.59% 33.99% -
Total Cost 3,730,908 3,515,366 3,192,038 2,898,939 3,035,110 2,271,229 10.42%
-
Net Worth 17,747,950 19,204,960 18,215,090 17,460,455 13,089,085 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 17,747,950 19,204,960 18,215,090 17,460,455 13,089,085 0 -
NOSH 8,873,975 8,423,228 7,989,075 8,394,450 4,064,933 3,649,366 19.42%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 17.81% 16.19% 18.93% 15.50% 7.41% 11.17% -
ROE 4.00% 3.07% 3.51% 2.88% 1.86% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 51.15 49.80 49.28 40.87 80.64 70.06 -6.09%
EPS 8.30 7.00 8.00 6.00 6.00 9.00 -1.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.28 2.28 2.08 3.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 8,394,450
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 49.43 45.68 42.88 37.36 35.70 27.84 12.15%
EPS 7.73 6.42 6.96 5.48 2.66 3.58 16.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9327 2.0914 1.9836 1.9014 1.4254 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 6.50 4.60 4.38 3.10 5.60 9.70 -
P/RPS 12.71 9.24 8.89 7.59 6.94 13.85 -1.70%
P/EPS 81.25 65.71 54.75 51.67 93.33 107.78 -5.48%
EY 1.23 1.52 1.83 1.94 1.07 0.93 5.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 2.02 1.92 1.49 1.74 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/12 30/11/11 24/11/10 30/11/09 26/11/08 - -
Price 5.91 5.10 4.49 3.08 3.98 0.00 -
P/RPS 11.55 10.24 9.11 7.54 4.94 0.00 -
P/EPS 73.87 72.86 56.12 51.33 66.33 0.00 -
EY 1.35 1.37 1.78 1.95 1.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 2.24 1.97 1.48 1.24 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