Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     31.37%    YoY -     -22.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 6,797,176 6,297,658 5,516,428 5,243,300 5,187,324 5,415,744 5,238,237 18.95%
  QoQ % 7.93% 14.16% 5.21% 1.08% -4.22% 3.39% -
  Horiz. % 129.76% 120.22% 105.31% 100.10% 99.03% 103.39% 100.00%
PBT 4,373,484 215,150 -292,849 484,122 773,196 22,701 554,150 295.90%
  QoQ % 1,932.76% 173.47% -160.49% -37.39% 3,306.00% -95.90% -
  Horiz. % 789.22% 38.83% -52.85% 87.36% 139.53% 4.10% 100.00%
Tax -865,716 326,130 275,021 300,594 -175,872 60,135 128,877 -
  QoQ % -365.45% 18.58% -8.51% 270.92% -392.46% -53.34% -
  Horiz. % -671.74% 253.05% 213.40% 233.24% -136.46% 46.66% 100.00%
NP 3,507,768 541,280 -17,828 784,716 597,324 82,836 683,028 197.37%
  QoQ % 548.05% 3,136.12% -102.27% 31.37% 621.09% -87.87% -
  Horiz. % 513.56% 79.25% -2.61% 114.89% 87.45% 12.13% 100.00%
NP to SH 3,511,172 541,194 -17,828 784,716 597,324 82,836 683,028 197.56%
  QoQ % 548.78% 3,135.64% -102.27% 31.37% 621.09% -87.87% -
  Horiz. % 514.06% 79.23% -2.61% 114.89% 87.45% 12.13% 100.00%
Tax Rate 19.79 % -151.58 % - % -62.09 % 22.75 % -264.90 % -23.26 % -
  QoQ % 113.06% 0.00% 0.00% -372.92% 108.59% -1,038.86% -
  Horiz. % -85.08% 651.68% 0.00% 266.94% -97.81% 1,138.86% 100.00%
Total Cost 3,289,408 5,756,378 5,534,256 4,458,584 4,590,000 5,332,908 4,555,209 -19.49%
  QoQ % -42.86% 4.01% 24.13% -2.86% -13.93% 17.07% -
  Horiz. % 72.21% 126.37% 121.49% 97.88% 100.76% 117.07% 100.00%
Net Worth 5,015,959 4,461,542 3,663,653 4,758,384 4,645,853 4,528,367 5,178,391 -2.10%
  QoQ % 12.43% 21.78% -23.01% 2.42% 2.59% -12.55% -
  Horiz. % 96.86% 86.16% 70.75% 91.89% 89.72% 87.45% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 5,015,959 4,461,542 3,663,653 4,758,384 4,645,853 4,528,367 5,178,391 -2.10%
  QoQ % 12.43% 21.78% -23.01% 2.42% 2.59% -12.55% -
  Horiz. % 96.86% 86.16% 70.75% 91.89% 89.72% 87.45% 100.00%
NOSH 2,786,644 2,788,463 2,674,199 2,782,680 2,765,388 2,761,200 2,784,081 0.06%
  QoQ % -0.07% 4.27% -3.90% 0.63% 0.15% -0.82% -
  Horiz. % 100.09% 100.16% 96.05% 99.95% 99.33% 99.18% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 51.61 % 8.59 % -0.32 % 14.97 % 11.52 % 1.53 % 13.04 % 150.00%
  QoQ % 500.81% 2,784.38% -102.14% 29.95% 652.94% -88.27% -
  Horiz. % 395.78% 65.87% -2.45% 114.80% 88.34% 11.73% 100.00%
ROE 70.00 % 12.13 % -0.49 % 16.49 % 12.86 % 1.83 % 13.19 % 203.94%
  QoQ % 477.08% 2,575.51% -102.97% 28.23% 602.73% -86.13% -
  Horiz. % 530.71% 91.96% -3.71% 125.02% 97.50% 13.87% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 243.92 225.85 206.28 188.43 187.58 196.14 188.15 18.88%
  QoQ % 8.00% 9.49% 9.47% 0.45% -4.36% 4.25% -
  Horiz. % 129.64% 120.04% 109.64% 100.15% 99.70% 104.25% 100.00%
EPS 126.00 19.40 -0.67 28.20 21.60 3.00 24.53 197.41%
  QoQ % 549.48% 2,995.52% -102.38% 30.56% 620.00% -87.77% -
  Horiz. % 513.66% 79.09% -2.73% 114.96% 88.06% 12.23% 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 1.8000 1.6000 1.3700 1.7100 1.6800 1.6400 1.8600 -2.16%
  QoQ % 12.50% 16.79% -19.88% 1.79% 2.44% -11.83% -
  Horiz. % 96.77% 86.02% 73.66% 91.94% 90.32% 88.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 203.39 188.44 165.06 156.89 155.22 162.05 156.74 18.95%
  QoQ % 7.93% 14.16% 5.21% 1.08% -4.21% 3.39% -
  Horiz. % 129.76% 120.22% 105.31% 100.10% 99.03% 103.39% 100.00%
EPS 105.06 16.19 -0.53 23.48 17.87 2.48 20.44 197.54%
  QoQ % 548.92% 3,154.72% -102.26% 31.39% 620.56% -87.87% -
  Horiz. % 513.99% 79.21% -2.59% 114.87% 87.43% 12.13% 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 1.5009 1.3350 1.0963 1.4238 1.3902 1.3550 1.5495 -2.10%
  QoQ % 12.43% 21.77% -23.00% 2.42% 2.60% -12.55% -
  Horiz. % 96.86% 86.16% 70.75% 91.89% 89.72% 87.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.8300 1.2900 1.2800 1.5400 2.3800 2.7200 2.5300 -
P/RPS 0.75 0.57 0.62 0.82 1.27 1.39 1.34 -32.06%
  QoQ % 31.58% -8.06% -24.39% -35.43% -8.63% 3.73% -
  Horiz. % 55.97% 42.54% 46.27% 61.19% 94.78% 103.73% 100.00%
P/EPS 1.45 6.65 -192.00 5.46 11.02 90.67 10.31 -72.92%
  QoQ % -78.20% 103.46% -3,616.48% -50.45% -87.85% 779.44% -
  Horiz. % 14.06% 64.50% -1,862.27% 52.96% 106.89% 879.44% 100.00%
EY 68.85 15.05 -0.52 18.31 9.08 1.10 9.70 268.90%
  QoQ % 357.48% 2,994.23% -102.84% 101.65% 725.45% -88.66% -
  Horiz. % 709.79% 155.15% -5.36% 188.76% 93.61% 11.34% 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 1.02 0.81 0.93 0.90 1.42 1.66 1.36 -17.44%
  QoQ % 25.93% -12.90% 3.33% -36.62% -14.46% 22.06% -
  Horiz. % 75.00% 59.56% 68.38% 66.18% 104.41% 122.06% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 27/11/15 26/08/15 28/05/15 26/02/15 19/11/14 -
Price 2.1200 1.3900 1.3300 0.7800 2.0800 2.7000 2.4600 -
P/RPS 0.87 0.62 0.64 0.41 1.11 1.38 1.31 -23.86%
  QoQ % 40.32% -3.12% 56.10% -63.06% -19.57% 5.34% -
  Horiz. % 66.41% 47.33% 48.85% 31.30% 84.73% 105.34% 100.00%
P/EPS 1.68 7.16 -199.50 2.77 9.63 90.00 10.03 -69.58%
  QoQ % -76.54% 103.59% -7,302.17% -71.24% -89.30% 797.31% -
  Horiz. % 16.75% 71.39% -1,989.03% 27.62% 96.01% 897.31% 100.00%
EY 59.43 13.96 -0.50 36.15 10.38 1.11 9.97 228.40%
  QoQ % 325.72% 2,892.00% -101.38% 248.27% 835.14% -88.87% -
  Horiz. % 596.09% 140.02% -5.02% 362.59% 104.11% 11.13% 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 1.18 0.87 0.97 0.46 1.24 1.65 1.32 -7.20%
  QoQ % 35.63% -10.31% 110.87% -62.90% -24.85% 25.00% -
  Horiz. % 89.39% 65.91% 73.48% 34.85% 93.94% 125.00% 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.
 


 

453  245  503  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 1.06+0.095 
 IWCITY 1.04-0.06 
 HSI-H6Q 0.27-0.05 
 PHB 0.01-0.005 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-C5J 0.34+0.07 
 MESTRON 0.155-0.005 
 DAYANG 1.17+0.10 
 PERDANA 0.35+0.03 
Partners & Brokers