Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 12-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -15.75%    YoY -     100.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,482,420 3,178,854 3,046,393 3,090,254 3,188,524 2,851,786 2,579,025 22.19%
  QoQ % 9.55% 4.35% -1.42% -3.08% 11.81% 10.58% -
  Horiz. % 135.03% 123.26% 118.12% 119.82% 123.63% 110.58% 100.00%
PBT 1,024,728 622,288 531,384 524,558 496,472 -869,198 -588,073 -
  QoQ % 64.67% 17.11% 1.30% 5.66% 157.12% -47.80% -
  Horiz. % -174.25% -105.82% -90.36% -89.20% -84.42% 147.80% 100.00%
Tax -128,288 -116,021 98,478 160,094 316,128 372,635 194,962 -
  QoQ % -10.57% -217.81% -38.49% -49.36% -15.16% 91.13% -
  Horiz. % -65.80% -59.51% 50.51% 82.12% 162.15% 191.13% 100.00%
NP 896,440 506,267 629,862 684,652 812,600 -496,563 -393,110 -
  QoQ % 77.07% -19.62% -8.00% -15.75% 263.64% -26.32% -
  Horiz. % -228.04% -128.78% -160.23% -174.16% -206.71% 126.32% 100.00%
NP to SH 896,440 506,267 629,862 684,652 812,600 -496,563 -393,110 -
  QoQ % 77.07% -19.62% -8.00% -15.75% 263.64% -26.32% -
  Horiz. % -228.04% -128.78% -160.23% -174.16% -206.71% 126.32% 100.00%
Tax Rate 12.52 % 18.64 % -18.53 % -30.52 % -63.67 % - % - % -
  QoQ % -32.83% 200.59% 39.29% 52.07% 0.00% 0.00% -
  Horiz. % -19.66% -29.28% 29.10% 47.93% 100.00% - -
Total Cost 2,585,980 2,672,587 2,416,530 2,405,602 2,375,924 3,348,349 2,972,135 -8.87%
  QoQ % -3.24% 10.60% 0.45% 1.25% -29.04% 12.66% -
  Horiz. % 87.01% 89.92% 81.31% 80.94% 79.94% 112.66% 100.00%
Net Worth 2,487,374 2,328,577 2,312,776 1,935,912 1,795,278 1,603,912 1,792,590 24.43%
  QoQ % 6.82% 0.68% 19.47% 7.83% 11.93% -10.53% -
  Horiz. % 138.76% 129.90% 129.02% 108.00% 100.15% 89.47% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,487,374 2,328,577 2,312,776 1,935,912 1,795,278 1,603,912 1,792,590 24.43%
  QoQ % 6.82% 0.68% 19.47% 7.83% 11.93% -10.53% -
  Horiz. % 138.76% 129.90% 129.02% 108.00% 100.15% 89.47% 100.00%
NOSH 2,462,747 2,451,133 2,460,401 2,360,868 2,362,209 2,358,695 2,358,672 2.92%
  QoQ % 0.47% -0.38% 4.22% -0.06% 0.15% 0.00% -
  Horiz. % 104.41% 103.92% 104.31% 100.09% 100.15% 100.00% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 25.74 % 15.93 % 20.68 % 22.16 % 25.49 % -17.41 % -15.24 % -
  QoQ % 61.58% -22.97% -6.68% -13.06% 246.41% -14.24% -
  Horiz. % -168.90% -104.53% -135.70% -145.41% -167.26% 114.24% 100.00%
ROE 36.04 % 21.74 % 27.23 % 35.37 % 45.26 % -30.96 % -21.93 % -
  QoQ % 65.78% -20.16% -23.01% -21.85% 246.19% -41.18% -
  Horiz. % -164.34% -99.13% -124.17% -161.29% -206.38% 141.18% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 141.40 129.69 123.82 130.89 134.98 120.91 109.34 18.72%
  QoQ % 9.03% 4.74% -5.40% -3.03% 11.64% 10.58% -
  Horiz. % 129.32% 118.61% 113.24% 119.71% 123.45% 110.58% 100.00%
EPS 36.40 20.60 25.60 29.00 34.40 -20.90 -16.53 -
  QoQ % 76.70% -19.53% -11.72% -15.70% 264.59% -26.44% -
  Horiz. % -220.21% -124.62% -154.87% -175.44% -208.11% 126.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0100 0.9500 0.9400 0.8200 0.7600 0.6800 0.7600 20.90%
  QoQ % 6.32% 1.06% 14.63% 7.89% 11.76% -10.53% -
  Horiz. % 132.89% 125.00% 123.68% 107.89% 100.00% 89.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 104.20 95.12 91.16 92.47 95.41 85.33 77.17 22.19%
  QoQ % 9.55% 4.34% -1.42% -3.08% 11.81% 10.57% -
  Horiz. % 135.03% 123.26% 118.13% 119.83% 123.64% 110.57% 100.00%
EPS 26.82 15.15 18.85 20.49 24.31 -14.86 -11.76 -
  QoQ % 77.03% -19.63% -8.00% -15.71% 263.59% -26.36% -
  Horiz. % -228.06% -128.83% -160.29% -174.23% -206.72% 126.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7443 0.6968 0.6920 0.5793 0.5372 0.4799 0.5364 24.43%
  QoQ % 6.82% 0.69% 19.45% 7.84% 11.94% -10.53% -
  Horiz. % 138.76% 129.90% 129.01% 108.00% 100.15% 89.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.3900 1.3800 1.4000 1.1100 0.9400 0.8700 1.2400 -
P/RPS 0.98 1.06 1.13 0.85 0.70 0.72 1.13 -9.07%
  QoQ % -7.55% -6.19% 32.94% 21.43% -2.78% -36.28% -
  Horiz. % 86.73% 93.81% 100.00% 75.22% 61.95% 63.72% 100.00%
P/EPS 3.82 6.68 5.47 3.83 2.73 -4.13 -7.44 -
  QoQ % -42.81% 22.12% 42.82% 40.29% 166.10% 44.49% -
  Horiz. % -51.34% -89.78% -73.52% -51.48% -36.69% 55.51% 100.00%
EY 26.19 14.97 18.29 26.13 36.60 -24.20 -13.44 -
  QoQ % 74.95% -18.15% -30.00% -28.61% 251.24% -80.06% -
  Horiz. % -194.87% -111.38% -136.09% -194.42% -272.32% 180.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.38 1.45 1.49 1.35 1.24 1.28 1.63 -10.51%
  QoQ % -4.83% -2.68% 10.37% 8.87% -3.12% -21.47% -
  Horiz. % 84.66% 88.96% 91.41% 82.82% 76.07% 78.53% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 20/11/09 12/08/09 28/05/09 02/03/09 28/11/08 -
Price 1.2200 1.4400 1.2800 1.4200 1.2500 0.9400 1.1100 -
P/RPS 0.86 1.11 1.03 1.08 0.93 0.78 1.02 -10.76%
  QoQ % -22.52% 7.77% -4.63% 16.13% 19.23% -23.53% -
  Horiz. % 84.31% 108.82% 100.98% 105.88% 91.18% 76.47% 100.00%
P/EPS 3.35 6.97 5.00 4.90 3.63 -4.47 -6.66 -
  QoQ % -51.94% 39.40% 2.04% 34.99% 181.21% 32.88% -
  Horiz. % -50.30% -104.65% -75.08% -73.57% -54.50% 67.12% 100.00%
EY 29.84 14.34 20.00 20.42 27.52 -22.40 -15.01 -
  QoQ % 108.09% -28.30% -2.06% -25.80% 222.86% -49.23% -
  Horiz. % -198.80% -95.54% -133.24% -136.04% -183.34% 149.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.21 1.52 1.36 1.73 1.64 1.38 1.46 -11.78%
  QoQ % -20.39% 11.76% -21.39% 5.49% 18.84% -5.48% -
  Horiz. % 82.88% 104.11% 93.15% 118.49% 112.33% 94.52% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

131  264  481  1420 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 NETX 0.02-0.005 
 HSI-C7J 0.12-0.03 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.395+0.095 
 LONBISC 0.10+0.01 
 ARMADA 0.49-0.005 
Partners & Brokers