[AXIATA] YoY 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 4,250,300 4,016,715 3,755,953 2,418,148 2,754,535 11.44%
PBT 700,346 -26,775 827,662 -668,401 602,900 3.81%
Tax -73,433 -233,982 -225,312 54,905 -48,589 10.86%
NP 626,913 -260,757 602,350 -613,496 554,311 3.12%
-
NP to SH 544,586 -367,040 558,283 -515,250 519,917 1.16%
-
Tax Rate 10.49% - 27.22% - 8.06% -
Total Cost 3,623,387 4,277,472 3,153,603 3,031,644 2,200,224 13.27%
-
Net Worth 20,694,267 20,370,720 17,147,264 11,004,267 9,393,167 21.81%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 1,361,464 - - - - -
Div Payout % 250.00% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 20,694,267 20,370,720 17,147,264 11,004,267 9,393,167 21.81%
NOSH 9,076,433 9,176,000 7,975,471 3,680,357 3,466,113 27.18%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.75% -6.49% 16.04% -25.37% 20.12% -
ROE 2.63% -1.80% 3.26% -4.68% 5.54% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 46.83 43.77 47.09 65.70 79.47 -12.37%
EPS 6.00 -4.00 7.00 -14.00 15.00 -20.46%
DPS 15.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.22 2.15 2.99 2.71 -4.22%
Adjusted Per Share Value based on latest NOSH - 3,680,357
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 46.29 43.74 40.90 26.33 30.00 11.44%
EPS 5.93 -4.00 6.08 -5.61 5.66 1.17%
DPS 14.83 0.00 0.00 0.00 0.00 -
NAPS 2.2536 2.2184 1.8673 1.1984 1.0229 21.81%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 5.14 4.75 3.05 3.62 11.20 -
P/RPS 10.98 10.85 6.48 5.51 14.09 -6.04%
P/EPS 85.67 -118.75 43.57 -25.86 74.67 3.49%
EY 1.17 -0.84 2.30 -3.87 1.34 -3.33%
DY 2.92 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.14 1.42 1.21 4.13 -14.07%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 23/02/12 23/02/11 24/02/10 26/02/09 - -
Price 5.09 4.95 3.50 3.06 0.00 -
P/RPS 10.87 11.31 7.43 4.66 0.00 -
P/EPS 84.83 -123.75 50.00 -21.86 0.00 -
EY 1.18 -0.81 2.00 -4.58 0.00 -
DY 2.95 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 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