[AXIATA] QoQ Cumulative 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- 35.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 5,651,539 1,396,025 9,996,879 7,242,344 4,685,611 1,105,062 268.20%
PBT 1,213,863 215,673 2,337,203 1,734,303 1,301,754 182,099 354.99%
Tax -372,189 -70,432 -489,604 -441,015 -293,970 -51,013 389.02%
NP 841,674 145,241 1,847,599 1,293,288 1,007,784 131,086 341.58%
-
NP to SH 769,337 98,506 1,781,914 1,261,997 933,554 96,259 425.96%
-
Tax Rate 30.66% 32.66% 20.95% 25.43% 22.58% 28.01% -
Total Cost 4,809,865 1,250,784 8,149,280 5,949,056 3,677,827 973,976 258.06%
-
Net Worth 11,466,785 3,768,211 9,657,974 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 11,466,785 3,768,211 9,657,974 0 0 0 -
NOSH 3,663,509 35,690 3,563,828 3,605,705 3,590,592 35,651 3944.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.89% 10.40% 18.48% 17.86% 21.51% 11.86% -
ROE 6.71% 2.61% 18.45% 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 154.27 3,911.47 280.51 200.86 130.50 3,099.62 -90.89%
EPS 21.00 276.00 50.00 35.00 26.00 270.00 -86.99%
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 61.54 15.20 108.87 78.87 51.03 12.03 268.28%
EPS 8.38 1.07 19.40 13.74 10.17 1.05 425.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2487 0.4104 1.0517 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 3.99 0.27 3.99 4.83 7.89 0.32 650.27%
P/EPS 29.29 3.84 22.40 27.71 39.62 3.70 421.95%
EY 3.41 26.04 4.46 3.61 2.52 27.00 -80.84%
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 3.99 0.19 0.00 0.00 0.00 0.00 -
P/EPS 29.29 2.66 0.00 0.00 0.00 0.00 -
EY 3.41 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