Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     621.09%    YoY -     6.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 6,297,658 5,516,428 5,243,300 5,187,324 5,415,744 5,238,237 5,226,704 13.19%
  QoQ % 14.16% 5.21% 1.08% -4.22% 3.39% 0.22% -
  Horiz. % 120.49% 105.54% 100.32% 99.25% 103.62% 100.22% 100.00%
PBT 215,150 -292,849 484,122 773,196 22,701 554,150 778,292 -57.46%
  QoQ % 173.47% -160.49% -37.39% 3,306.00% -95.90% -28.80% -
  Horiz. % 27.64% -37.63% 62.20% 99.35% 2.92% 71.20% 100.00%
Tax 326,130 275,021 300,594 -175,872 60,135 128,877 235,454 24.18%
  QoQ % 18.58% -8.51% 270.92% -392.46% -53.34% -45.26% -
  Horiz. % 138.51% 116.80% 127.67% -74.69% 25.54% 54.74% 100.00%
NP 541,280 -17,828 784,716 597,324 82,836 683,028 1,013,746 -34.11%
  QoQ % 3,136.12% -102.27% 31.37% 621.09% -87.87% -32.62% -
  Horiz. % 53.39% -1.76% 77.41% 58.92% 8.17% 67.38% 100.00%
NP to SH 541,194 -17,828 784,716 597,324 82,836 683,028 1,013,746 -34.12%
  QoQ % 3,135.64% -102.27% 31.37% 621.09% -87.87% -32.62% -
  Horiz. % 53.39% -1.76% 77.41% 58.92% 8.17% 67.38% 100.00%
Tax Rate -151.58 % - % -62.09 % 22.75 % -264.90 % -23.26 % -30.25 % 191.97%
  QoQ % 0.00% 0.00% -372.92% 108.59% -1,038.86% 23.11% -
  Horiz. % 501.09% 0.00% 205.26% -75.21% 875.70% 76.89% 100.00%
Total Cost 5,756,378 5,534,256 4,458,584 4,590,000 5,332,908 4,555,209 4,212,958 23.06%
  QoQ % 4.01% 24.13% -2.86% -13.93% 17.07% 8.12% -
  Horiz. % 136.64% 131.36% 105.83% 108.95% 126.58% 108.12% 100.00%
Net Worth 4,461,542 3,663,653 4,758,384 4,645,853 4,528,367 5,178,391 5,207,980 -9.77%
  QoQ % 21.78% -23.01% 2.42% 2.59% -12.55% -0.57% -
  Horiz. % 85.67% 70.35% 91.37% 89.21% 86.95% 99.43% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,461,542 3,663,653 4,758,384 4,645,853 4,528,367 5,178,391 5,207,980 -9.77%
  QoQ % 21.78% -23.01% 2.42% 2.59% -12.55% -0.57% -
  Horiz. % 85.67% 70.35% 91.37% 89.21% 86.95% 99.43% 100.00%
NOSH 2,788,463 2,674,199 2,782,680 2,765,388 2,761,200 2,784,081 2,785,016 0.08%
  QoQ % 4.27% -3.90% 0.63% 0.15% -0.82% -0.03% -
  Horiz. % 100.12% 96.02% 99.92% 99.30% 99.14% 99.97% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.59 % -0.32 % 14.97 % 11.52 % 1.53 % 13.04 % 19.40 % -41.82%
  QoQ % 2,784.38% -102.14% 29.95% 652.94% -88.27% -32.78% -
  Horiz. % 44.28% -1.65% 77.16% 59.38% 7.89% 67.22% 100.00%
ROE 12.13 % -0.49 % 16.49 % 12.86 % 1.83 % 13.19 % 19.47 % -26.99%
  QoQ % 2,575.51% -102.97% 28.23% 602.73% -86.13% -32.25% -
  Horiz. % 62.30% -2.52% 84.69% 66.05% 9.40% 67.75% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 225.85 206.28 188.43 187.58 196.14 188.15 187.67 13.10%
  QoQ % 9.49% 9.47% 0.45% -4.36% 4.25% 0.26% -
  Horiz. % 120.34% 109.92% 100.40% 99.95% 104.51% 100.26% 100.00%
EPS 19.40 -0.67 28.20 21.60 3.00 24.53 36.40 -34.19%
  QoQ % 2,995.52% -102.38% 30.56% 620.00% -87.77% -32.61% -
  Horiz. % 53.30% -1.84% 77.47% 59.34% 8.24% 67.39% 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 1.6000 1.3700 1.7100 1.6800 1.6400 1.8600 1.8700 -9.85%
  QoQ % 16.79% -19.88% 1.79% 2.44% -11.83% -0.53% -
  Horiz. % 85.56% 73.26% 91.44% 89.84% 87.70% 99.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 188.44 165.06 156.89 155.22 162.05 156.74 156.40 13.19%
  QoQ % 14.16% 5.21% 1.08% -4.21% 3.39% 0.22% -
  Horiz. % 120.49% 105.54% 100.31% 99.25% 103.61% 100.22% 100.00%
EPS 16.19 -0.53 23.48 17.87 2.48 20.44 30.33 -34.12%
  QoQ % 3,154.72% -102.26% 31.39% 620.56% -87.87% -32.61% -
  Horiz. % 53.38% -1.75% 77.42% 58.92% 8.18% 67.39% 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 1.3350 1.0963 1.4238 1.3902 1.3550 1.5495 1.5584 -9.78%
  QoQ % 21.77% -23.00% 2.42% 2.60% -12.55% -0.57% -
  Horiz. % 85.66% 70.35% 91.36% 89.21% 86.95% 99.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.2900 1.2800 1.5400 2.3800 2.7200 2.5300 2.3000 -
P/RPS 0.57 0.62 0.82 1.27 1.39 1.34 1.23 -40.03%
  QoQ % -8.06% -24.39% -35.43% -8.63% 3.73% 8.94% -
  Horiz. % 46.34% 50.41% 66.67% 103.25% 113.01% 108.94% 100.00%
P/EPS 6.65 -192.00 5.46 11.02 90.67 10.31 6.32 3.44%
  QoQ % 103.46% -3,616.48% -50.45% -87.85% 779.44% 63.13% -
  Horiz. % 105.22% -3,037.97% 86.39% 174.37% 1,434.65% 163.13% 100.00%
EY 15.05 -0.52 18.31 9.08 1.10 9.70 15.83 -3.30%
  QoQ % 2,994.23% -102.84% 101.65% 725.45% -88.66% -38.72% -
  Horiz. % 95.07% -3.28% 115.67% 57.36% 6.95% 61.28% 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 0.81 0.93 0.90 1.42 1.66 1.36 1.23 -24.25%
  QoQ % -12.90% 3.33% -36.62% -14.46% 22.06% 10.57% -
  Horiz. % 65.85% 75.61% 73.17% 115.45% 134.96% 110.57% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 26/08/15 28/05/15 26/02/15 19/11/14 20/08/14 -
Price 1.3900 1.3300 0.7800 2.0800 2.7000 2.4600 2.3800 -
P/RPS 0.62 0.64 0.41 1.11 1.38 1.31 1.27 -37.92%
  QoQ % -3.12% 56.10% -63.06% -19.57% 5.34% 3.15% -
  Horiz. % 48.82% 50.39% 32.28% 87.40% 108.66% 103.15% 100.00%
P/EPS 7.16 -199.50 2.77 9.63 90.00 10.03 6.54 6.21%
  QoQ % 103.59% -7,302.17% -71.24% -89.30% 797.31% 53.36% -
  Horiz. % 109.48% -3,050.46% 42.35% 147.25% 1,376.15% 153.36% 100.00%
EY 13.96 -0.50 36.15 10.38 1.11 9.97 15.29 -5.87%
  QoQ % 2,892.00% -101.38% 248.27% 835.14% -88.87% -34.79% -
  Horiz. % 91.30% -3.27% 236.43% 67.89% 7.26% 65.21% 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 0.87 0.97 0.46 1.24 1.65 1.32 1.27 -22.24%
  QoQ % -10.31% 110.87% -62.90% -24.85% 25.00% 3.94% -
  Horiz. % 68.50% 76.38% 36.22% 97.64% 129.92% 103.94% 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.
 


 

201  205  482  1287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.185+0.025 
 HSI-H6Q 0.44-0.03 
 HSI-C5J 0.165+0.025 
 GREATEC 0.92+0.02 
 HSI-H6N 0.17-0.025 
 EKOVEST 0.83-0.005 
 HPMT 0.445+0.005 
 ARMADA 0.2050.00 
 HSI-C5P 0.25+0.02 
 IWCITY 1.000.00 
Partners & Brokers