[AXIATA] YoY Cumulative 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- 869.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 7,666,754 6,125,488 5,651,539 4,685,611 17.81%
PBT 2,188,388 1,069,832 1,213,863 1,301,754 18.88%
Tax -556,218 -448,081 -372,189 -293,970 23.66%
NP 1,632,170 621,751 841,674 1,007,784 17.41%
-
NP to SH 1,498,293 590,732 769,337 933,554 17.06%
-
Tax Rate 25.42% 41.88% 30.66% 22.58% -
Total Cost 6,034,584 5,503,737 4,809,865 3,677,827 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 8.07% 4.48% 6.71% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 92.11 93.32 154.27 130.50 -10.95%
EPS 18.00 9.00 21.00 26.00 -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 83.49 66.71 61.54 51.03 17.81%
EPS 16.32 6.43 8.38 10.17 17.05%
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 4.26 2.54 3.99 7.89 -18.55%
P/EPS 21.78 26.33 29.29 39.62 -18.06%
EY 4.59 3.80 3.41 2.52 22.10%
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 4.80 3.33 3.99 0.00 -
P/EPS 24.56 34.56 29.29 0.00 -
EY 4.07 2.89 3.41 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