Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 21-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     55.68%    YoY -     -49.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,302,436 5,111,822 3,835,183 2,547,041 1,300,784 4,946,091 3,587,462 -49.14%
  QoQ % -74.52% 33.29% 50.57% 95.81% -73.70% 37.87% -
  Horiz. % 36.31% 142.49% 106.91% 71.00% 36.26% 137.87% 100.00%
PBT 133,832 361,235 269,565 244,453 131,840 962,557 649,606 -65.15%
  QoQ % -62.95% 34.01% 10.27% 85.42% -86.30% 48.18% -
  Horiz. % 20.60% 55.61% 41.50% 37.63% 20.30% 148.18% 100.00%
Tax 5,887 889 -70,942 -81,312 -27,047 -172,949 -163,406 -
  QoQ % 562.20% 101.25% 12.75% -200.63% 84.36% -5.84% -
  Horiz. % -3.60% -0.54% 43.41% 49.76% 16.55% 105.84% 100.00%
NP 139,719 362,124 198,623 163,141 104,793 789,608 486,200 -56.49%
  QoQ % -61.42% 82.32% 21.75% 55.68% -86.73% 62.40% -
  Horiz. % 28.74% 74.48% 40.85% 33.55% 21.55% 162.40% 100.00%
NP to SH 139,719 362,124 198,623 163,141 104,793 789,608 486,200 -56.49%
  QoQ % -61.42% 82.32% 21.75% 55.68% -86.73% 62.40% -
  Horiz. % 28.74% 74.48% 40.85% 33.55% 21.55% 162.40% 100.00%
Tax Rate -4.40 % -0.25 % 26.32 % 33.26 % 20.52 % 17.97 % 25.15 % -
  QoQ % -1,660.00% -100.95% -20.87% 62.09% 14.19% -28.55% -
  Horiz. % -17.50% -0.99% 104.65% 132.25% 81.59% 71.45% 100.00%
Total Cost 1,162,717 4,749,698 3,636,560 2,383,900 1,195,991 4,156,483 3,101,262 -48.04%
  QoQ % -75.52% 30.61% 52.55% 99.32% -71.23% 34.03% -
  Horiz. % 37.49% 153.15% 117.26% 76.87% 38.56% 134.03% 100.00%
Net Worth 5,057,827 5,002,502 4,867,662 4,562,417 4,495,068 4,863,050 5,444,987 -4.80%
  QoQ % 1.11% 2.77% 6.69% 1.50% -7.57% -10.69% -
  Horiz. % 92.89% 91.87% 89.40% 83.79% 82.55% 89.31% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 500,199 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 63.35 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,057,827 5,002,502 4,867,662 4,562,417 4,495,068 4,863,050 5,444,987 -4.80%
  QoQ % 1.11% 2.77% 6.69% 1.50% -7.57% -10.69% -
  Horiz. % 92.89% 91.87% 89.40% 83.79% 82.55% 89.31% 100.00%
NOSH 2,794,380 2,779,167 2,797,507 2,765,101 2,757,710 2,778,886 2,778,054 0.39%
  QoQ % 0.55% -0.66% 1.17% 0.27% -0.76% 0.03% -
  Horiz. % 100.59% 100.04% 100.70% 99.53% 99.27% 100.03% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.73 % 7.08 % 5.18 % 6.41 % 8.06 % 15.96 % 13.55 % -14.42%
  QoQ % 51.55% 36.68% -19.19% -20.47% -49.50% 17.79% -
  Horiz. % 79.19% 52.25% 38.23% 47.31% 59.48% 117.79% 100.00%
ROE 2.76 % 7.24 % 4.08 % 3.58 % 2.33 % 16.24 % 8.93 % -54.32%
  QoQ % -61.88% 77.45% 13.97% 53.65% -85.65% 81.86% -
  Horiz. % 30.91% 81.08% 45.69% 40.09% 26.09% 181.86% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 46.61 183.93 137.09 92.11 47.17 177.99 129.14 -49.34%
  QoQ % -74.66% 34.17% 48.83% 95.27% -73.50% 37.83% -
  Horiz. % 36.09% 142.43% 106.16% 71.33% 36.53% 137.83% 100.00%
EPS 5.00 13.00 7.10 5.90 3.80 28.40 17.50 -56.65%
  QoQ % -61.54% 83.10% 20.34% 55.26% -86.62% 62.29% -
  Horiz. % 28.57% 74.29% 40.57% 33.71% 21.71% 162.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 18.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8100 1.8000 1.7400 1.6500 1.6300 1.7500 1.9600 -5.17%
  QoQ % 0.56% 3.45% 5.45% 1.23% -6.86% -10.71% -
  Horiz. % 92.35% 91.84% 88.78% 84.18% 83.16% 89.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 38.97 152.96 114.76 76.21 38.92 148.00 107.35 -49.14%
  QoQ % -74.52% 33.29% 50.58% 95.81% -73.70% 37.87% -
  Horiz. % 36.30% 142.49% 106.90% 70.99% 36.26% 137.87% 100.00%
EPS 4.18 10.84 5.94 4.88 3.14 23.63 14.55 -56.49%
  QoQ % -61.44% 82.49% 21.72% 55.41% -86.71% 62.41% -
  Horiz. % 28.73% 74.50% 40.82% 33.54% 21.58% 162.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 14.97 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5134 1.4969 1.4565 1.3652 1.3450 1.4551 1.6293 -4.80%
  QoQ % 1.10% 2.77% 6.69% 1.50% -7.57% -10.69% -
  Horiz. % 92.89% 91.87% 89.39% 83.79% 82.55% 89.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.5500 2.2000 2.5600 3.1900 2.8300 2.7400 3.0200 -
P/RPS 5.47 1.20 1.87 3.46 6.00 1.54 2.34 76.23%
  QoQ % 355.83% -35.83% -45.95% -42.33% 289.61% -34.19% -
  Horiz. % 233.76% 51.28% 79.91% 147.86% 256.41% 65.81% 100.00%
P/EPS 51.00 16.88 36.06 54.07 74.47 9.64 17.26 106.05%
  QoQ % 202.13% -53.19% -33.31% -27.39% 672.51% -44.15% -
  Horiz. % 295.48% 97.80% 208.92% 313.27% 431.46% 55.85% 100.00%
EY 1.96 5.92 2.77 1.85 1.34 10.37 5.80 -51.52%
  QoQ % -66.89% 113.72% 49.73% 38.06% -87.08% 78.79% -
  Horiz. % 33.79% 102.07% 47.76% 31.90% 23.10% 178.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.41 1.22 1.47 1.93 1.74 1.57 1.54 -5.72%
  QoQ % 15.57% -17.01% -23.83% 10.92% 10.83% 1.95% -
  Horiz. % 91.56% 79.22% 95.45% 125.32% 112.99% 101.95% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 20/11/13 21/08/13 22/05/13 26/02/13 22/11/12 -
Price 2.3300 2.3800 2.5100 2.9800 3.2400 2.6400 2.8500 -
P/RPS 5.00 1.29 1.83 3.24 6.87 1.48 2.21 72.43%
  QoQ % 287.60% -29.51% -43.52% -52.84% 364.19% -33.03% -
  Horiz. % 226.24% 58.37% 82.81% 146.61% 310.86% 66.97% 100.00%
P/EPS 46.60 18.27 35.35 50.51 85.26 9.29 16.28 101.73%
  QoQ % 155.06% -48.32% -30.01% -40.76% 817.76% -42.94% -
  Horiz. % 286.24% 112.22% 217.14% 310.26% 523.71% 57.06% 100.00%
EY 2.15 5.47 2.83 1.98 1.17 10.76 6.14 -50.35%
  QoQ % -60.69% 93.29% 42.93% 69.23% -89.13% 75.24% -
  Horiz. % 35.02% 89.09% 46.09% 32.25% 19.06% 175.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.29 1.32 1.44 1.81 1.99 1.51 1.45 -7.51%
  QoQ % -2.27% -8.33% -20.44% -9.05% 31.79% 4.14% -
  Horiz. % 88.97% 91.03% 99.31% 124.83% 137.24% 104.14% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS