[AXIATA] YoY 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
30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 11,603,959 9,556,234 8,929,563 7,242,344 16.99%
PBT 3,232,513 1,838,559 1,574,216 1,734,303 23.04%
Tax -855,176 -685,001 -489,628 -441,015 24.67%
NP 2,377,337 1,153,558 1,084,588 1,293,288 22.47%
-
NP to SH 2,137,419 1,094,399 1,013,233 1,261,997 19.18%
-
Tax Rate 26.46% 37.26% 31.10% 25.43% -
Total Cost 9,226,622 8,402,676 7,844,975 5,949,056 15.73%
-
Net Worth 19,493,261 15,175,665 11,652,179 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 19,493,261 15,175,665 11,652,179 0 -
NOSH 8,549,676 7,295,993 3,618,689 3,605,705 33.31%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 20.49% 12.07% 12.15% 17.86% -
ROE 10.96% 7.21% 8.70% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 135.72 130.98 246.76 200.86 -12.23%
EPS 25.00 15.00 28.00 35.00 -10.60%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.08 3.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,649,366
30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 126.37 104.07 97.24 78.87 16.99%
EPS 23.28 11.92 11.03 13.74 19.19%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.1228 1.6526 1.2689 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.38 3.10 5.60 9.70 -
P/RPS 3.23 2.37 2.27 4.83 -12.54%
P/EPS 17.52 20.67 20.00 27.71 -14.15%
EY 5.71 4.84 5.00 3.61 16.49%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.49 1.74 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 24/11/10 30/11/09 26/11/08 - -
Price 4.49 3.08 3.98 0.00 -
P/RPS 3.31 2.35 1.61 0.00 -
P/EPS 17.96 20.53 14.21 0.00 -
EY 5.57 4.87 7.04 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.48 1.24 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