[AXIATA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -44.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,929,612 1,396,025 2,754,535 2,556,733 2,373,241 1,105,062 117.86%
PBT 575,382 215,673 602,900 432,549 750,512 182,099 150.64%
Tax -183,902 -70,432 -48,589 -147,045 -126,666 -51,013 178.47%
NP 391,480 145,241 554,311 285,504 623,846 131,086 139.60%
-
NP to SH 366,638 98,506 519,917 328,443 588,482 96,259 190.98%
-
Tax Rate 31.96% 32.66% 8.06% 33.99% 16.88% 28.01% -
Total Cost 2,538,132 1,250,784 2,200,224 2,271,229 1,749,395 973,976 114.89%
-
Net Worth 11,475,769 3,768,211 9,393,167 0 0 0 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 11,475,769 3,768,211 9,393,167 0 0 0 -
NOSH 3,666,380 35,690 3,466,113 3,649,366 3,678,012 35,651 3946.60%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.36% 10.40% 20.12% 11.17% 26.29% 11.86% -
ROE 3.19% 2.61% 5.54% 0.00% 0.00% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 79.90 3,911.47 79.47 70.06 64.53 3,099.62 -94.61%
EPS 10.00 276.00 15.00 9.00 16.00 270.00 -92.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 105.58 2.71 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,649,366
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.91 15.20 30.00 27.85 25.85 12.04 117.81%
EPS 3.99 1.07 5.66 3.58 6.41 1.05 190.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2498 0.4104 1.023 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 6.15 10.60 11.20 9.70 10.30 10.00 -
P/RPS 7.70 0.27 14.09 13.85 15.96 0.32 1168.40%
P/EPS 61.50 3.84 74.67 107.78 64.38 3.70 843.92%
EY 1.63 26.04 1.34 0.93 1.55 27.00 -89.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 0.10 4.13 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 09/09/08 22/05/08 - - - - -
Price 6.15 7.35 0.00 0.00 0.00 0.00 -
P/RPS 7.70 0.19 0.00 0.00 0.00 0.00 -
P/EPS 61.50 2.66 0.00 0.00 0.00 0.00 -
EY 1.63 37.55 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 0.07 0.00 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