[AXIATA] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 384.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 15,333,508 12,250,976 11,303,078 9,371,222 17.81%
PBT 4,376,776 2,139,664 2,427,726 2,603,508 18.88%
Tax -1,112,436 -896,162 -744,378 -587,940 23.66%
NP 3,264,340 1,243,502 1,683,348 2,015,568 17.41%
-
NP to SH 2,996,586 1,181,464 1,538,674 1,867,108 17.06%
-
Tax Rate 25.42% 41.88% 30.66% 22.58% -
Total Cost 12,069,168 11,007,474 9,619,730 7,355,654 17.92%
-
Net Worth 18,562,185 13,193,014 11,466,785 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 18,562,185 13,193,014 11,466,785 0 -
NOSH 8,323,850 6,563,688 3,663,509 3,590,592 32.31%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 21.29% 10.15% 14.89% 21.51% -
ROE 16.14% 8.96% 13.42% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 184.21 186.65 308.53 260.99 -10.95%
EPS 36.00 18.00 42.00 52.00 -11.52%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.01 3.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,678,012
30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 166.98 133.41 123.09 102.05 17.81%
EPS 32.63 12.87 16.76 20.33 17.06%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.0214 1.4367 1.2487 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.92 2.37 6.15 10.30 -
P/RPS 2.13 1.27 1.99 3.95 -18.59%
P/EPS 10.89 13.17 14.64 19.81 -18.06%
EY 9.18 7.59 6.83 5.05 22.02%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.18 1.96 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 25/08/10 27/08/09 09/09/08 - -
Price 4.42 3.11 6.15 0.00 -
P/RPS 2.40 1.67 1.99 0.00 -
P/EPS 12.28 17.28 14.64 0.00 -
EY 8.14 5.79 6.83 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.55 1.96 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