[AXIATA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -94.47%
YoY- 2.33%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 11,347,711 8,929,563 5,651,539 1,396,025 9,996,879 7,242,344 4,685,611 79.85%
PBT 905,815 1,574,216 1,213,863 215,673 2,337,203 1,734,303 1,301,754 -21.38%
Tax -434,723 -489,628 -372,189 -70,432 -489,604 -441,015 -293,970 29.64%
NP 471,092 1,084,588 841,674 145,241 1,847,599 1,293,288 1,007,784 -39.62%
-
NP to SH 497,983 1,013,233 769,337 98,506 1,781,914 1,261,997 933,554 -34.10%
-
Tax Rate 47.99% 31.10% 30.66% 32.66% 20.95% 25.43% 22.58% -
Total Cost 10,876,619 7,844,975 4,809,865 1,250,784 8,149,280 5,949,056 3,677,827 105.35%
-
Net Worth 11,453,609 11,652,179 11,466,785 3,768,211 9,657,974 0 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 11,453,609 11,652,179 11,466,785 3,768,211 9,657,974 0 0 -
NOSH 3,830,638 3,618,689 3,663,509 35,690 3,563,828 3,605,705 3,590,592 4.38%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.15% 12.15% 14.89% 10.40% 18.48% 17.86% 21.51% -
ROE 4.35% 8.70% 6.71% 2.61% 18.45% 0.00% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 296.24 246.76 154.27 3,911.47 280.51 200.86 130.50 72.29%
EPS 13.00 28.00 21.00 276.00 50.00 35.00 26.00 -36.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 3.22 3.13 105.58 2.71 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 35,690
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 123.59 97.25 61.55 15.20 108.88 78.88 51.03 79.86%
EPS 5.42 11.04 8.38 1.07 19.41 13.74 10.17 -34.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2474 1.269 1.2488 0.4104 1.0518 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.62 5.60 6.15 10.60 11.20 9.70 10.30 -
P/RPS 1.22 2.27 3.99 0.27 3.99 4.83 7.89 -71.02%
P/EPS 27.85 20.00 29.29 3.84 22.40 27.71 39.62 -20.85%
EY 3.59 5.00 3.41 26.04 4.46 3.61 2.52 26.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.74 1.96 0.10 4.13 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 09/09/08 22/05/08 - - - -
Price 3.06 3.98 6.15 7.35 0.00 0.00 0.00 -
P/RPS 1.03 1.61 3.99 0.19 0.00 0.00 0.00 -
P/EPS 23.54 14.21 29.29 2.66 0.00 0.00 0.00 -
EY 4.25 7.04 3.41 37.55 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.24 1.96 0.07 0.00 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