[AXIATA] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -5.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 16,200,363 15,359,912 11,974,382 11,684,098 11.50%
PBT 2,849,478 4,060,175 1,170,158 2,177,117 9.38%
Tax -1,024,898 -1,080,488 -630,096 -538,217 23.94%
NP 1,824,580 2,979,687 540,062 1,638,900 3.64%
-
NP to SH 1,434,002 2,695,702 579,149 1,533,150 -2.20%
-
Tax Rate 35.97% 26.61% 53.85% 24.72% -
Total Cost 14,375,783 12,380,225 11,434,320 10,045,198 12.69%
-
Net Worth 19,204,960 18,215,090 17,460,455 12,194,799 16.34%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 331,525 - - - -
Div Payout % 23.12% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 19,204,960 18,215,090 17,460,455 12,194,799 16.34%
NOSH 8,423,228 7,989,075 8,394,450 4,064,933 27.48%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.26% 19.40% 4.51% 14.03% -
ROE 7.47% 14.80% 3.32% 12.57% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 192.33 192.26 142.65 287.44 -12.53%
EPS 17.02 33.74 6.90 37.72 -23.29%
DPS 3.94 0.00 0.00 0.00 -
NAPS 2.28 2.28 2.08 3.00 -8.74%
Adjusted Per Share Value based on latest NOSH - 4,064,933
30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 176.44 167.28 130.41 127.25 11.50%
EPS 15.62 29.36 6.31 16.70 -2.20%
DPS 3.61 0.00 0.00 0.00 -
NAPS 2.0916 1.9838 1.9016 1.3281 16.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.60 4.38 3.10 5.60 -
P/RPS 2.39 2.28 2.17 1.95 7.01%
P/EPS 27.02 12.98 44.93 14.85 22.08%
EY 3.70 7.70 2.23 6.74 -18.11%
DY 0.86 0.00 0.00 0.00 -
P/NAPS 2.02 1.92 1.49 1.87 2.60%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/11/11 24/11/10 30/11/09 - -
Price 5.10 4.49 3.08 0.00 -
P/RPS 2.65 2.34 2.16 0.00 -
P/EPS 29.96 13.31 44.64 0.00 -
EY 3.34 7.52 2.24 0.00 -
DY 0.77 0.00 0.00 0.00 -
P/NAPS 2.24 1.97 1.48 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