[AXIATA] YoY 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
31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 15,620,674 13,312,187 11,347,711 9,996,879 16.02%
PBT 3,205,738 2,666,221 905,815 2,337,203 11.09%
Tax -1,089,158 -910,313 -434,723 -489,604 30.50%
NP 2,116,580 1,755,908 471,092 1,847,599 4.63%
-
NP to SH 1,770,379 1,652,682 497,983 1,781,914 -0.21%
-
Tax Rate 33.98% 34.14% 47.99% 20.95% -
Total Cost 13,504,094 11,556,279 10,876,619 8,149,280 18.31%
-
Net Worth 18,715,435 16,151,211 11,453,609 9,657,974 24.64%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 843,037 - - - -
Div Payout % 47.62% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 18,715,435 16,151,211 11,453,609 9,657,974 24.64%
NOSH 8,430,376 7,512,190 3,830,638 3,563,828 33.20%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.55% 13.19% 4.15% 18.48% -
ROE 9.46% 10.23% 4.35% 18.45% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 185.29 177.21 296.24 280.51 -12.89%
EPS 21.00 22.00 13.00 50.00 -25.09%
DPS 10.00 0.00 0.00 0.00 -
NAPS 2.22 2.15 2.99 2.71 -6.42%
Adjusted Per Share Value based on latest NOSH - 3,466,113
31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 170.11 144.97 123.58 108.87 16.02%
EPS 19.28 18.00 5.42 19.40 -0.20%
DPS 9.18 0.00 0.00 0.00 -
NAPS 2.0381 1.7589 1.2473 1.0517 24.64%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.75 3.05 3.62 11.20 -
P/RPS 2.56 1.72 1.22 3.99 -13.73%
P/EPS 22.62 13.86 27.85 22.40 0.32%
EY 4.42 7.21 3.59 4.46 -0.29%
DY 2.11 0.00 0.00 0.00 -
P/NAPS 2.14 1.42 1.21 4.13 -19.66%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 23/02/11 24/02/10 26/02/09 - -
Price 4.95 3.50 3.06 0.00 -
P/RPS 2.67 1.98 1.03 0.00 -
P/EPS 23.57 15.91 23.54 0.00 -
EY 4.24 6.29 4.25 0.00 -
DY 2.02 0.00 0.00 0.00 -
P/NAPS 2.23 1.63 1.02 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