[AXIATA] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -81.05%
YoY- 2.33%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,418,148 3,278,024 2,929,612 1,396,025 2,754,535 2,556,733 2,373,241 1.25%
PBT -668,401 360,353 575,382 215,673 602,900 432,549 750,512 -
Tax 54,905 -117,439 -183,902 -70,432 -48,589 -147,045 -126,666 -
NP -613,496 242,914 391,480 145,241 554,311 285,504 623,846 -
-
NP to SH -515,250 243,896 366,638 98,506 519,917 328,443 588,482 -
-
Tax Rate - 32.59% 31.96% 32.66% 8.06% 33.99% 16.88% -
Total Cost 3,031,644 3,035,110 2,538,132 1,250,784 2,200,224 2,271,229 1,749,395 44.03%
-
Net Worth 11,004,267 13,089,085 11,475,769 3,768,211 9,393,167 0 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 11,004,267 13,089,085 11,475,769 3,768,211 9,393,167 0 0 -
NOSH 3,680,357 4,064,933 3,666,380 35,690 3,466,113 3,649,366 3,678,012 0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -25.37% 7.41% 13.36% 10.40% 20.12% 11.17% 26.29% -
ROE -4.68% 1.86% 3.19% 2.61% 5.54% 0.00% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.70 80.64 79.90 3,911.47 79.47 70.06 64.53 1.19%
EPS -14.00 6.00 10.00 276.00 15.00 9.00 16.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 3.22 3.13 105.58 2.71 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 35,690
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 26.33 35.70 31.90 15.20 30.00 27.84 25.84 1.25%
EPS -5.61 2.66 3.99 1.07 5.66 3.58 6.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1984 1.4254 1.2497 0.4104 1.0229 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.62 5.60 6.15 10.60 11.20 9.70 10.30 -
P/RPS 5.51 6.94 7.70 0.27 14.09 13.85 15.96 -50.62%
P/EPS -25.86 93.33 61.50 3.84 74.67 107.78 64.38 -
EY -3.87 1.07 1.63 26.04 1.34 0.93 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.74 1.96 0.10 4.13 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 09/09/08 22/05/08 - - - -
Price 3.06 3.98 6.15 7.35 0.00 0.00 0.00 -
P/RPS 4.66 4.94 7.70 0.19 0.00 0.00 0.00 -
P/EPS -21.86 66.33 61.50 2.66 0.00 0.00 0.00 -
EY -4.58 1.51 1.63 37.55 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.24 1.96 0.07 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