[AIRASIA] QoQ Annualized Quarter Result on 2008-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,090,254 3,188,524 2,851,786 2,579,025 2,287,078 2,140,624 1,094,377 99.91% QoQ % -3.08% 11.81% 10.58% 12.77% 6.84% 95.60% - Horiz. % 282.38% 291.36% 260.59% 235.66% 208.98% 195.60% 100.00%
PBT 524,558 496,472 -869,198 -588,073 126,546 440,696 276,715 53.23% QoQ % 5.66% 157.12% -47.80% -564.71% -71.28% 59.26% - Horiz. % 189.57% 179.42% -314.11% -212.52% 45.73% 159.26% 100.00%
Tax 160,094 316,128 372,635 194,962 214,842 204,412 148,985 4.92% QoQ % -49.36% -15.16% 91.13% -9.25% 5.10% 37.20% - Horiz. % 107.46% 212.19% 250.12% 130.86% 144.20% 137.20% 100.00%
NP 684,652 812,600 -496,563 -393,110 341,388 645,108 425,700 37.31% QoQ % -15.75% 263.64% -26.32% -215.15% -47.08% 51.54% - Horiz. % 160.83% 190.89% -116.65% -92.34% 80.19% 151.54% 100.00%
NP to SH 684,652 812,600 -496,563 -393,110 341,388 645,108 425,700 37.31% QoQ % -15.75% 263.64% -26.32% -215.15% -47.08% 51.54% - Horiz. % 160.83% 190.89% -116.65% -92.34% 80.19% 151.54% 100.00%
Tax Rate -30.52 % -63.67 % - % - % -169.77 % -46.38 % -53.84 % -31.53% QoQ % 52.07% 0.00% 0.00% 0.00% -266.04% 13.86% - Horiz. % 56.69% 118.26% 0.00% 0.00% 315.32% 86.14% 100.00%
Total Cost 2,405,602 2,375,924 3,348,349 2,972,135 1,945,690 1,495,516 668,677 134.97% QoQ % 1.25% -29.04% 12.66% 52.75% 30.10% 123.65% - Horiz. % 359.76% 355.32% 500.74% 444.48% 290.98% 223.65% 100.00%
Net Worth 1,935,912 1,795,278 1,603,912 1,792,590 2,275,920 227,399 2,093,220 -5.08% QoQ % 7.83% 11.93% -10.53% -21.24% 900.85% -89.14% - Horiz. % 92.48% 85.77% 76.62% 85.64% 108.73% 10.86% 100.00%
Dividend 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,935,912 1,795,278 1,603,912 1,792,590 2,275,920 227,399 2,093,220 -5.08% QoQ % 7.83% 11.93% -10.53% -21.24% 900.85% -89.14% - Horiz. % 92.48% 85.77% 76.62% 85.64% 108.73% 10.86% 100.00%
NOSH 2,360,868 2,362,209 2,358,695 2,358,672 2,370,750 239,367 2,351,933 0.25% QoQ % -0.06% 0.15% 0.00% -0.51% 890.42% -89.82% - Horiz. % 100.38% 100.44% 100.29% 100.29% 100.80% 10.18% 100.00%
Ratio Analysis 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 22.16 % 25.49 % -17.41 % -15.24 % 14.93 % 30.14 % 38.90 % -31.30% QoQ % -13.06% 246.41% -14.24% -202.08% -50.46% -22.52% - Horiz. % 56.97% 65.53% -44.76% -39.18% 38.38% 77.48% 100.00%
ROE 35.37 % 45.26 % -30.96 % -21.93 % 15.00 % 283.69 % 20.34 % 44.66% QoQ % -21.85% 246.19% -41.18% -246.20% -94.71% 1,294.74% - Horiz. % 173.89% 222.52% -152.21% -107.82% 73.75% 1,394.74% 100.00%
Per Share 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 130.89 134.98 120.91 109.34 96.47 894.28 46.53 99.40% QoQ % -3.03% 11.64% 10.58% 13.34% -89.21% 1,821.94% - Horiz. % 281.30% 290.09% 259.85% 234.99% 207.33% 1,921.94% 100.00%
EPS 29.00 34.40 -20.90 -16.53 14.40 27.20 18.10 36.96% QoQ % -15.70% 264.59% -26.44% -214.79% -47.06% 50.28% - Horiz. % 160.22% 190.06% -115.47% -91.33% 79.56% 150.28% 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 0.8200 0.7600 0.6800 0.7600 0.9600 0.9500 0.8900 -5.32% QoQ % 7.89% 11.76% -10.53% -20.83% 1.05% 6.74% - Horiz. % 92.13% 85.39% 76.40% 85.39% 107.87% 106.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 92.47 95.41 85.33 77.17 68.43 64.05 32.75 99.89% QoQ % -3.08% 11.81% 10.57% 12.77% 6.84% 95.57% - Horiz. % 282.35% 291.33% 260.55% 235.63% 208.95% 195.57% 100.00%
EPS 20.49 24.31 -14.86 -11.76 10.22 19.30 12.74 37.31% QoQ % -15.71% 263.59% -26.36% -215.07% -47.05% 51.49% - Horiz. % 160.83% 190.82% -116.64% -92.31% 80.22% 151.49% 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 0.5793 0.5372 0.4799 0.5364 0.6810 0.0680 0.6263 -5.07% QoQ % 7.84% 11.94% -10.53% -21.23% 901.47% -89.14% - Horiz. % 92.50% 85.77% 76.62% 85.65% 108.73% 10.86% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.1100 0.9400 0.8700 1.2400 0.8700 1.3700 1.6000 -
P/RPS 0.85 0.70 0.72 1.13 0.90 0.15 3.44 -60.66% QoQ % 21.43% -2.78% -36.28% 25.56% 500.00% -95.64% - Horiz. % 24.71% 20.35% 20.93% 32.85% 26.16% 4.36% 100.00%
P/EPS 3.83 2.73 -4.13 -7.44 6.04 0.51 8.84 -42.77% QoQ % 40.29% 166.10% 44.49% -223.18% 1,084.31% -94.23% - Horiz. % 43.33% 30.88% -46.72% -84.16% 68.33% 5.77% 100.00%
EY 26.13 36.60 -24.20 -13.44 16.55 196.72 11.31 74.85% QoQ % -28.61% 251.24% -80.06% -181.21% -91.59% 1,639.35% - Horiz. % 231.03% 323.61% -213.97% -118.83% 146.33% 1,739.35% 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 1.35 1.24 1.28 1.63 0.91 1.44 1.80 -17.47% QoQ % 8.87% -3.12% -21.47% 79.12% -36.81% -20.00% - Horiz. % 75.00% 68.89% 71.11% 90.56% 50.56% 80.00% 100.00%
Price Multiplier on Announcement Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 28/05/09 02/03/09 28/11/08 28/08/08 29/05/08 27/02/08 -
Price 1.4200 1.2500 0.9400 1.1100 1.1000 1.0100 1.5400 -
P/RPS 1.08 0.93 0.78 1.02 1.14 0.11 3.31 -52.64% QoQ % 16.13% 19.23% -23.53% -10.53% 936.36% -96.68% - Horiz. % 32.63% 28.10% 23.56% 30.82% 34.44% 3.32% 100.00%
P/EPS 4.90 3.63 -4.47 -6.66 7.64 0.37 8.51 -30.81% QoQ % 34.99% 181.21% 32.88% -187.17% 1,964.86% -95.65% - Horiz. % 57.58% 42.66% -52.53% -78.26% 89.78% 4.35% 100.00%
EY 20.42 27.52 -22.40 -15.01 13.09 266.84 11.75 44.60% QoQ % -25.80% 222.86% -49.23% -214.67% -95.09% 2,170.98% - Horiz. % 173.79% 234.21% -190.64% -127.74% 111.40% 2,270.98% 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 1.73 1.64 1.38 1.46 1.15 1.06 1.73 - QoQ % 5.49% 18.84% -5.48% 26.96% 8.49% -38.73% - Horiz. % 100.00% 94.80% 79.77% 84.39% 66.47% 61.27% 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.
Comment
AirAsia Berhad-3Q2008.pdf 
