[AXIATA] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -311.26%
YoY- -199.1%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,430,746 3,214,135 2,911,353 2,418,148 3,278,024 2,929,612 1,396,025 82.00%
PBT 768,727 878,621 191,211 -668,401 360,353 575,382 215,673 133.15%
Tax -236,920 -306,710 -141,371 54,905 -117,439 -183,902 -70,432 124.33%
NP 531,807 571,911 49,840 -613,496 242,914 391,480 145,241 137.37%
-
NP to SH 503,667 526,837 63,895 -515,250 243,896 366,638 98,506 196.49%
-
Tax Rate 30.82% 34.91% 73.93% - 32.59% 31.96% 32.66% -
Total Cost 2,898,939 2,642,224 2,861,513 3,031,644 3,035,110 2,538,132 1,250,784 75.04%
-
Net Worth 17,460,455 17,649,039 9,584,250 11,004,267 13,089,085 11,475,769 3,768,211 177.67%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 17,460,455 17,649,039 9,584,250 11,004,267 13,089,085 11,475,769 3,768,211 177.67%
NOSH 8,394,450 8,780,616 3,194,750 3,680,357 4,064,933 3,666,380 35,690 3697.70%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.50% 17.79% 1.71% -25.37% 7.41% 13.36% 10.40% -
ROE 2.88% 2.99% 0.67% -4.68% 1.86% 3.19% 2.61% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 40.87 36.60 91.13 65.70 80.64 79.90 3,911.47 -95.20%
EPS 6.00 6.00 1.00 -14.00 6.00 10.00 276.00 -92.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.01 3.00 2.99 3.22 3.13 105.58 -92.68%
Adjusted Per Share Value based on latest NOSH - 3,680,357
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 37.36 35.00 31.70 26.33 35.70 31.90 15.20 82.02%
EPS 5.48 5.74 0.70 -5.61 2.66 3.99 1.07 196.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9014 1.922 1.0437 1.1984 1.4254 1.2497 0.4104 177.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.10 2.37 2.26 3.62 5.60 6.15 10.60 -
P/RPS 7.59 6.47 2.48 5.51 6.94 7.70 0.27 822.65%
P/EPS 51.67 39.50 113.00 -25.86 93.33 61.50 3.84 464.83%
EY 1.94 2.53 0.88 -3.87 1.07 1.63 26.04 -82.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.18 0.75 1.21 1.74 1.96 0.10 504.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 19/05/09 26/02/09 26/11/08 09/09/08 22/05/08 -
Price 3.08 3.11 2.32 3.06 3.98 6.15 7.35 -
P/RPS 7.54 8.50 2.55 4.66 4.94 7.70 0.19 1060.84%
P/EPS 51.33 51.83 116.00 -21.86 66.33 61.50 2.66 618.14%
EY 1.95 1.93 0.86 -4.58 1.51 1.63 37.55 -86.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.55 0.77 1.02 1.24 1.96 0.07 663.19%

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