[AXIATA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 41.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 8,929,563 5,651,539 1,396,025 9,996,879 7,242,344 4,685,611 1,105,062 301.15%
PBT 1,574,216 1,213,863 215,673 2,337,203 1,734,303 1,301,754 182,099 319.56%
Tax -489,628 -372,189 -70,432 -489,604 -441,015 -293,970 -51,013 349.78%
NP 1,084,588 841,674 145,241 1,847,599 1,293,288 1,007,784 131,086 307.50%
-
NP to SH 1,013,233 769,337 98,506 1,781,914 1,261,997 933,554 96,259 378.24%
-
Tax Rate 31.10% 30.66% 32.66% 20.95% 25.43% 22.58% 28.01% -
Total Cost 7,844,975 4,809,865 1,250,784 8,149,280 5,949,056 3,677,827 973,976 300.29%
-
Net Worth 11,652,179 11,466,785 3,768,211 9,657,974 0 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 11,652,179 11,466,785 3,768,211 9,657,974 0 0 0 -
NOSH 3,618,689 3,663,509 35,690 3,563,828 3,605,705 3,590,592 35,651 2057.73%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.15% 14.89% 10.40% 18.48% 17.86% 21.51% 11.86% -
ROE 8.70% 6.71% 2.61% 18.45% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 246.76 154.27 3,911.47 280.51 200.86 130.50 3,099.62 -81.40%
EPS 28.00 21.00 276.00 50.00 35.00 26.00 270.00 -77.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.13 105.58 2.71 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,466,113
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 97.24 61.54 15.20 108.87 78.87 51.03 12.03 301.23%
EPS 11.03 8.38 1.07 19.40 13.74 10.17 1.05 377.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2689 1.2487 0.4104 1.0517 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 5.60 6.15 10.60 11.20 9.70 10.30 10.00 -
P/RPS 2.27 3.99 0.27 3.99 4.83 7.89 0.32 267.87%
P/EPS 20.00 29.29 3.84 22.40 27.71 39.62 3.70 207.05%
EY 5.00 3.41 26.04 4.46 3.61 2.52 27.00 -67.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.96 0.10 4.13 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 09/09/08 22/05/08 - - - - -
Price 3.98 6.15 7.35 0.00 0.00 0.00 0.00 -
P/RPS 1.61 3.99 0.19 0.00 0.00 0.00 0.00 -
P/EPS 14.21 29.29 2.66 0.00 0.00 0.00 0.00 -
EY 7.04 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 0.00 -
P/NAPS 1.24 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