[AXIATA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -50.85%
YoY- -72.05%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 9,556,234 6,125,488 2,911,353 11,347,711 8,929,563 5,651,539 1,396,025 260.09%
PBT 1,838,559 1,069,832 191,211 905,815 1,574,216 1,213,863 215,673 316.76%
Tax -685,001 -448,081 -141,371 -434,723 -489,628 -372,189 -70,432 355.00%
NP 1,153,558 621,751 49,840 471,092 1,084,588 841,674 145,241 297.57%
-
NP to SH 1,094,399 590,732 63,895 497,983 1,013,233 769,337 98,506 397.17%
-
Tax Rate 37.26% 41.88% 73.93% 47.99% 31.10% 30.66% 32.66% -
Total Cost 8,402,676 5,503,737 2,861,513 10,876,619 7,844,975 4,809,865 1,250,784 255.62%
-
Net Worth 15,175,665 13,193,014 9,584,250 11,453,609 11,652,179 11,466,785 3,768,211 152.91%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 15,175,665 13,193,014 9,584,250 11,453,609 11,652,179 11,466,785 3,768,211 152.91%
NOSH 7,295,993 6,563,688 3,194,750 3,830,638 3,618,689 3,663,509 35,690 3359.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.07% 10.15% 1.71% 4.15% 12.15% 14.89% 10.40% -
ROE 7.21% 4.48% 0.67% 4.35% 8.70% 6.71% 2.61% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 130.98 93.32 91.13 296.24 246.76 154.27 3,911.47 -89.58%
EPS 15.00 9.00 1.00 13.00 28.00 21.00 276.00 -85.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.01 3.00 2.99 3.22 3.13 105.58 -92.68%
Adjusted Per Share Value based on latest NOSH - 3,680,357
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 104.08 66.71 31.71 123.59 97.25 61.55 15.20 260.17%
EPS 11.92 6.43 0.70 5.42 11.04 8.38 1.07 398.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6528 1.4368 1.0438 1.2474 1.269 1.2488 0.4104 152.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.10 2.37 2.26 3.62 5.60 6.15 10.60 -
P/RPS 2.37 2.54 2.48 1.22 2.27 3.99 0.27 324.96%
P/EPS 20.67 26.33 113.00 27.85 20.00 29.29 3.84 206.82%
EY 4.84 3.80 0.88 3.59 5.00 3.41 26.04 -67.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.18 0.75 1.21 1.74 1.96 0.10 504.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 19/05/09 26/02/09 26/11/08 09/09/08 22/05/08 -
Price 3.08 3.11 2.32 3.06 3.98 6.15 7.35 -
P/RPS 2.35 3.33 2.55 1.03 1.61 3.99 0.19 434.00%
P/EPS 20.53 34.56 116.00 23.54 14.21 29.29 2.66 290.06%
EY 4.87 2.89 0.86 4.25 7.04 3.41 37.55 -74.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.55 0.77 1.02 1.24 1.96 0.07 663.19%

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