[AXIATA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 31.7%
YoY- -19.71%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 6,125,488 2,911,353 11,347,711 8,929,563 5,651,539 1,396,025 9,996,879 -27.88%
PBT 1,069,832 191,211 905,815 1,574,216 1,213,863 215,673 2,337,203 -40.63%
Tax -448,081 -141,371 -434,723 -489,628 -372,189 -70,432 -489,604 -5.74%
NP 621,751 49,840 471,092 1,084,588 841,674 145,241 1,847,599 -51.65%
-
NP to SH 590,732 63,895 497,983 1,013,233 769,337 98,506 1,781,914 -52.13%
-
Tax Rate 41.88% 73.93% 47.99% 31.10% 30.66% 32.66% 20.95% -
Total Cost 5,503,737 2,861,513 10,876,619 7,844,975 4,809,865 1,250,784 8,149,280 -23.04%
-
Net Worth 13,193,014 9,584,250 11,453,609 11,652,179 11,466,785 3,768,211 9,657,974 23.13%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 13,193,014 9,584,250 11,453,609 11,652,179 11,466,785 3,768,211 9,657,974 23.13%
NOSH 6,563,688 3,194,750 3,830,638 3,618,689 3,663,509 35,690 3,563,828 50.30%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.15% 1.71% 4.15% 12.15% 14.89% 10.40% 18.48% -
ROE 4.48% 0.67% 4.35% 8.70% 6.71% 2.61% 18.45% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 93.32 91.13 296.24 246.76 154.27 3,911.47 280.51 -52.02%
EPS 9.00 1.00 13.00 28.00 21.00 276.00 50.00 -68.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 3.00 2.99 3.22 3.13 105.58 2.71 -18.07%
Adjusted Per Share Value based on latest NOSH - 4,064,933
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 66.71 31.71 123.59 97.25 61.55 15.20 108.88 -27.88%
EPS 6.43 0.70 5.42 11.04 8.38 1.07 19.41 -52.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4368 1.0438 1.2474 1.269 1.2488 0.4104 1.0518 23.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.37 2.26 3.62 5.60 6.15 10.60 11.20 -
P/RPS 2.54 2.48 1.22 2.27 3.99 0.27 3.99 -26.01%
P/EPS 26.33 113.00 27.85 20.00 29.29 3.84 22.40 11.38%
EY 3.80 0.88 3.59 5.00 3.41 26.04 4.46 -10.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.75 1.21 1.74 1.96 0.10 4.13 -56.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 19/05/09 26/02/09 26/11/08 09/09/08 22/05/08 - -
Price 3.11 2.32 3.06 3.98 6.15 7.35 0.00 -
P/RPS 3.33 2.55 1.03 1.61 3.99 0.19 0.00 -
P/EPS 34.56 116.00 23.54 14.21 29.29 2.66 0.00 -
EY 2.89 0.86 4.25 7.04 3.41 37.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.77 1.02 1.24 1.96 0.07 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