[AXIATA] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
09-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 681.01%
YoY- -17.59%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 2,911,353 11,347,711 8,929,563 5,651,539 1,396,025 9,996,879 7,242,344 -45.50%
PBT 191,211 905,815 1,574,216 1,213,863 215,673 2,337,203 1,734,303 -76.97%
Tax -141,371 -434,723 -489,628 -372,189 -70,432 -489,604 -441,015 -53.12%
NP 49,840 471,092 1,084,588 841,674 145,241 1,847,599 1,293,288 -88.56%
-
NP to SH 63,895 497,983 1,013,233 769,337 98,506 1,781,914 1,261,997 -86.28%
-
Tax Rate 73.93% 47.99% 31.10% 30.66% 32.66% 20.95% 25.43% -
Total Cost 2,861,513 10,876,619 7,844,975 4,809,865 1,250,784 8,149,280 5,949,056 -38.58%
-
Net Worth 9,584,250 11,453,609 11,652,179 11,466,785 3,768,211 9,657,974 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 9,584,250 11,453,609 11,652,179 11,466,785 3,768,211 9,657,974 0 -
NOSH 3,194,750 3,830,638 3,618,689 3,663,509 35,690 3,563,828 3,605,705 -7.74%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.71% 4.15% 12.15% 14.89% 10.40% 18.48% 17.86% -
ROE 0.67% 4.35% 8.70% 6.71% 2.61% 18.45% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 91.13 296.24 246.76 154.27 3,911.47 280.51 200.86 -40.92%
EPS 1.00 13.00 28.00 21.00 276.00 50.00 35.00 -90.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.99 3.22 3.13 105.58 2.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,666,380
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 31.71 123.59 97.25 61.55 15.20 108.88 78.88 -45.50%
EPS 0.70 5.42 11.04 8.38 1.07 19.41 13.74 -86.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0438 1.2474 1.269 1.2488 0.4104 1.0518 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.26 3.62 5.60 6.15 10.60 11.20 9.70 -
P/RPS 2.48 1.22 2.27 3.99 0.27 3.99 4.83 -35.85%
P/EPS 113.00 27.85 20.00 29.29 3.84 22.40 27.71 155.02%
EY 0.88 3.59 5.00 3.41 26.04 4.46 3.61 -60.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.21 1.74 1.96 0.10 4.13 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 26/02/09 26/11/08 09/09/08 22/05/08 - - -
Price 2.32 3.06 3.98 6.15 7.35 0.00 0.00 -
P/RPS 2.55 1.03 1.61 3.99 0.19 0.00 0.00 -
P/EPS 116.00 23.54 14.21 29.29 2.66 0.00 0.00 -
EY 0.86 4.25 7.04 3.41 37.55 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.02 1.24 1.96 0.07 0.00 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