Highlights

[AIRASIA] QoQ Cumulative 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 -     68.51%    YoY -     100.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 870,605 3,178,854 2,284,795 1,545,127 797,131 2,851,786 1,934,269 -41.30%
  QoQ % -72.61% 39.13% 47.87% 93.84% -72.05% 47.43% -
  Horiz. % 45.01% 164.34% 118.12% 79.88% 41.21% 147.43% 100.00%
PBT 256,182 622,288 398,538 262,279 124,118 -869,198 -441,055 -
  QoQ % -58.83% 56.14% 51.95% 111.31% 114.28% -97.07% -
  Horiz. % -58.08% -141.09% -90.36% -59.47% -28.14% 197.07% 100.00%
Tax -32,072 -116,021 73,859 80,047 79,032 372,635 146,222 -
  QoQ % 72.36% -257.08% -7.73% 1.28% -78.79% 154.84% -
  Horiz. % -21.93% -79.35% 50.51% 54.74% 54.05% 254.84% 100.00%
NP 224,110 506,267 472,397 342,326 203,150 -496,563 -294,833 -
  QoQ % -55.73% 7.17% 38.00% 68.51% 140.91% -68.42% -
  Horiz. % -76.01% -171.71% -160.23% -116.11% -68.90% 168.42% 100.00%
NP to SH 224,110 506,267 472,397 342,326 203,150 -496,563 -294,833 -
  QoQ % -55.73% 7.17% 38.00% 68.51% 140.91% -68.42% -
  Horiz. % -76.01% -171.71% -160.23% -116.11% -68.90% 168.42% 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 646,495 2,672,587 1,812,398 1,202,801 593,981 3,348,349 2,229,102 -56.22%
  QoQ % -75.81% 47.46% 50.68% 102.50% -82.26% 50.21% -
  Horiz. % 29.00% 119.90% 81.31% 53.96% 26.65% 150.21% 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 2,460,400 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 9.01 % 21.74 % 20.43 % 17.68 % 11.32 % -30.96 % -16.45 % -
  QoQ % -58.56% 6.41% 15.55% 56.18% 136.56% -88.21% -
  Horiz. % -54.77% -132.16% -124.19% -107.48% -68.81% 188.21% 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 35.35 129.69 92.86 65.45 33.75 120.91 82.01 -42.97%
  QoQ % -72.74% 39.66% 41.88% 93.93% -72.09% 47.43% -
  Horiz. % 43.10% 158.14% 113.23% 79.81% 41.15% 147.43% 100.00%
EPS 9.10 20.60 19.20 14.50 8.60 -20.90 -12.40 -
  QoQ % -55.83% 7.29% 32.41% 68.60% 141.15% -68.55% -
  Horiz. % -73.39% -166.13% -154.84% -116.94% -69.35% 168.55% 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 26.05 95.12 68.37 46.23 23.85 85.33 57.88 -41.30%
  QoQ % -72.61% 39.13% 47.89% 93.84% -72.05% 47.43% -
  Horiz. % 45.01% 164.34% 118.12% 79.87% 41.21% 147.43% 100.00%
EPS 6.71 15.15 14.14 10.24 6.08 -14.86 -8.82 -
  QoQ % -55.71% 7.14% 38.09% 68.42% 140.92% -68.48% -
  Horiz. % -76.08% -171.77% -160.32% -116.10% -68.93% 168.48% 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 3.93 1.06 1.51 1.70 2.79 0.72 1.51 89.32%
  QoQ % 270.75% -29.80% -11.18% -39.07% 287.50% -52.32% -
  Horiz. % 260.26% 70.20% 100.00% 112.58% 184.77% 47.68% 100.00%
P/EPS 15.27 6.68 7.29 7.66 10.93 -4.13 -9.92 -
  QoQ % 128.59% -8.37% -4.83% -29.92% 364.65% 58.37% -
  Horiz. % -153.93% -67.34% -73.49% -77.22% -110.18% 41.63% 100.00%
EY 6.55 14.97 13.71 13.06 9.15 -24.20 -10.08 -
  QoQ % -56.25% 9.19% 4.98% 42.73% 137.81% -140.08% -
  Horiz. % -64.98% -148.51% -136.01% -129.56% -90.77% 240.08% 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 3.45 1.11 1.38 2.17 3.70 0.78 1.35 87.03%
  QoQ % 210.81% -19.57% -36.41% -41.35% 374.36% -42.22% -
  Horiz. % 255.56% 82.22% 102.22% 160.74% 274.07% 57.78% 100.00%
P/EPS 13.41 6.97 6.67 9.79 14.53 -4.47 -8.88 -
  QoQ % 92.40% 4.50% -31.87% -32.62% 425.06% 49.66% -
  Horiz. % -151.01% -78.49% -75.11% -110.25% -163.63% 50.34% 100.00%
EY 7.46 14.34 15.00 10.21 6.88 -22.40 -11.26 -
  QoQ % -47.98% -4.40% 46.91% 48.40% 130.71% -98.93% -
  Horiz. % -66.25% -127.35% -133.21% -90.67% -61.10% 198.93% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers