Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2011-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     60.64%    YoY -     -34.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,168,398 4,495,141 3,216,686 2,135,056 1,053,283 3,992,722 2,783,737 -43.91%
  QoQ % -74.01% 39.74% 50.66% 102.70% -73.62% 43.43% -
  Horiz. % 41.97% 161.48% 115.55% 76.70% 37.84% 143.43% 100.00%
PBT 212,406 777,017 456,408 347,909 202,874 1,099,299 710,735 -55.27%
  QoQ % -72.66% 70.25% 31.19% 71.49% -81.55% 54.67% -
  Horiz. % 29.89% 109.33% 64.22% 48.95% 28.54% 154.67% 100.00%
Tax -39,969 -221,693 -27,918 -71,721 -30,946 -32,422 39,592 -
  QoQ % 81.97% -694.09% 61.07% -131.76% 4.55% -181.89% -
  Horiz. % -100.95% -559.94% -70.51% -181.15% -78.16% -81.89% 100.00%
NP 172,437 555,324 428,490 276,188 171,928 1,066,877 750,327 -62.45%
  QoQ % -68.95% 29.60% 55.14% 60.64% -83.88% 42.19% -
  Horiz. % 22.98% 74.01% 57.11% 36.81% 22.91% 142.19% 100.00%
NP to SH 172,437 555,324 428,490 276,188 171,928 1,066,877 750,327 -62.45%
  QoQ % -68.95% 29.60% 55.14% 60.64% -83.88% 42.19% -
  Horiz. % 22.98% 74.01% 57.11% 36.81% 22.91% 142.19% 100.00%
Tax Rate 18.82 % 28.53 % 6.12 % 20.61 % 15.25 % 2.95 % -5.57 % -
  QoQ % -34.03% 366.18% -70.31% 35.15% 416.95% 152.96% -
  Horiz. % -337.88% -512.21% -109.87% -370.02% -273.79% -52.96% 100.00%
Total Cost 995,961 3,939,817 2,788,196 1,858,868 881,355 2,925,845 2,033,410 -37.84%
  QoQ % -74.72% 41.30% 49.99% 110.91% -69.88% 43.89% -
  Horiz. % 48.98% 193.75% 137.12% 91.42% 43.34% 143.89% 100.00%
Net Worth 4,338,712 4,029,621 3,978,826 3,894,250 3,826,784 3,620,748 3,310,266 19.75%
  QoQ % 7.67% 1.28% 2.17% 1.76% 5.69% 9.38% -
  Horiz. % 131.07% 121.73% 120.20% 117.64% 115.60% 109.38% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 138,952 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 25.02 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 4,338,712 4,029,621 3,978,826 3,894,250 3,826,784 3,620,748 3,310,266 19.75%
  QoQ % 7.67% 1.28% 2.17% 1.76% 5.69% 9.38% -
  Horiz. % 131.07% 121.73% 120.20% 117.64% 115.60% 109.38% 100.00%
NOSH 2,781,225 2,779,049 2,782,396 2,761,880 2,773,032 2,763,930 2,758,555 0.55%
  QoQ % 0.08% -0.12% 0.74% -0.40% 0.33% 0.19% -
  Horiz. % 100.82% 100.74% 100.86% 100.12% 100.52% 100.19% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.76 % 12.35 % 13.32 % 12.94 % 16.32 % 26.72 % 26.95 % -33.04%
  QoQ % 19.51% -7.28% 2.94% -20.71% -38.92% -0.85% -
  Horiz. % 54.77% 45.83% 49.42% 48.01% 60.56% 99.15% 100.00%
ROE 3.97 % 13.78 % 10.77 % 7.09 % 4.49 % 29.47 % 22.67 % -68.67%
  QoQ % -71.19% 27.95% 51.90% 57.91% -84.76% 30.00% -
  Horiz. % 17.51% 60.79% 47.51% 31.27% 19.81% 130.00% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.01 161.75 115.61 77.30 37.98 144.46 100.91 -44.22%
  QoQ % -74.03% 39.91% 49.56% 103.53% -73.71% 43.16% -
  Horiz. % 41.63% 160.29% 114.57% 76.60% 37.64% 143.16% 100.00%
EPS 6.20 20.00 15.40 10.00 6.20 38.60 27.20 -62.65%
  QoQ % -69.00% 29.87% 54.00% 61.29% -83.94% 41.91% -
  Horiz. % 22.79% 73.53% 56.62% 36.76% 22.79% 141.91% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5600 1.4500 1.4300 1.4100 1.3800 1.3100 1.2000 19.09%
  QoQ % 7.59% 1.40% 1.42% 2.17% 5.34% 9.17% -
  Horiz. % 130.00% 120.83% 119.17% 117.50% 115.00% 109.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 34.96 134.51 96.25 63.89 31.52 119.47 83.30 -43.91%
  QoQ % -74.01% 39.75% 50.65% 102.70% -73.62% 43.42% -
  Horiz. % 41.97% 161.48% 115.55% 76.70% 37.84% 143.42% 100.00%
EPS 5.16 16.62 12.82 8.26 5.14 31.92 22.45 -62.44%
  QoQ % -68.95% 29.64% 55.21% 60.70% -83.90% 42.18% -
  Horiz. % 22.98% 74.03% 57.10% 36.79% 22.90% 142.18% 100.00%
DPS 0.00 4.16 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.2982 1.2058 1.1906 1.1653 1.1451 1.0834 0.9905 19.74%
  QoQ % 7.66% 1.28% 2.17% 1.76% 5.70% 9.38% -
  Horiz. % 131.07% 121.74% 120.20% 117.65% 115.61% 109.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.4500 3.7700 3.0300 3.5200 2.6900 2.5300 2.2500 -
P/RPS 8.21 2.33 2.62 4.55 7.08 1.75 2.23 138.24%
  QoQ % 252.36% -11.07% -42.42% -35.73% 304.57% -21.52% -
  Horiz. % 368.16% 104.48% 117.49% 204.04% 317.49% 78.48% 100.00%
P/EPS 55.64 18.87 19.68 35.20 43.39 6.55 8.27 255.97%
  QoQ % 194.86% -4.12% -44.09% -18.88% 562.44% -20.80% -
  Horiz. % 672.79% 228.17% 237.97% 425.63% 524.67% 79.20% 100.00%
EY 1.80 5.30 5.08 2.84 2.30 15.26 12.09 -71.88%
  QoQ % -66.04% 4.33% 78.87% 23.48% -84.93% 26.22% -
  Horiz. % 14.89% 43.84% 42.02% 23.49% 19.02% 126.22% 100.00%
DY 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.21 2.60 2.12 2.50 1.95 1.93 1.87 11.77%
  QoQ % -15.00% 22.64% -15.20% 28.21% 1.04% 3.21% -
  Horiz. % 118.18% 139.04% 113.37% 133.69% 104.28% 103.21% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 22/02/12 22/11/11 23/08/11 24/05/11 24/02/11 25/11/10 -
Price 3.3900 3.6500 3.6700 3.6200 3.0600 2.3500 2.5500 -
P/RPS 8.07 2.26 3.17 4.68 8.06 1.63 2.53 116.54%
  QoQ % 257.08% -28.71% -32.26% -41.94% 394.48% -35.57% -
  Horiz. % 318.97% 89.33% 125.30% 184.98% 318.58% 64.43% 100.00%
P/EPS 54.68 18.27 23.83 36.20 49.35 6.09 9.37 223.79%
  QoQ % 199.29% -23.33% -34.17% -26.65% 710.34% -35.01% -
  Horiz. % 583.56% 194.98% 254.32% 386.34% 526.68% 64.99% 100.00%
EY 1.83 5.47 4.20 2.76 2.03 16.43 10.67 -69.10%
  QoQ % -66.54% 30.24% 52.17% 35.96% -87.64% 53.98% -
  Horiz. % 17.15% 51.27% 39.36% 25.87% 19.03% 153.98% 100.00%
DY 0.00 1.37 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.17 2.52 2.57 2.57 2.22 1.79 2.12 1.56%
  QoQ % -13.89% -1.95% 0.00% 15.77% 24.02% -15.57% -
  Horiz. % 102.36% 118.87% 121.23% 121.23% 104.72% 84.43% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers