Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     262.78%    YoY -     210.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,296,831 5,415,744 3,928,678 2,613,352 1,302,436 5,111,822 3,835,183 -51.50%
  QoQ % -76.05% 37.85% 50.33% 100.65% -74.52% 33.29% -
  Horiz. % 33.81% 141.21% 102.44% 68.14% 33.96% 133.29% 100.00%
PBT 193,299 22,701 415,613 389,146 133,832 361,235 269,565 -19.90%
  QoQ % 751.50% -94.54% 6.80% 190.77% -62.95% 34.01% -
  Horiz. % 71.71% 8.42% 154.18% 144.36% 49.65% 134.01% 100.00%
Tax -43,968 60,135 96,658 117,727 5,887 889 -70,942 -27.33%
  QoQ % -173.12% -37.79% -17.90% 1,899.78% 562.20% 101.25% -
  Horiz. % 61.98% -84.77% -136.25% -165.95% -8.30% -1.25% 100.00%
NP 149,331 82,836 512,271 506,873 139,719 362,124 198,623 -17.33%
  QoQ % 80.27% -83.83% 1.06% 262.78% -61.42% 82.32% -
  Horiz. % 75.18% 41.71% 257.91% 255.19% 70.34% 182.32% 100.00%
NP to SH 149,331 82,836 512,271 506,873 139,719 362,124 198,623 -17.33%
  QoQ % 80.27% -83.83% 1.06% 262.78% -61.42% 82.32% -
  Horiz. % 75.18% 41.71% 257.91% 255.19% 70.34% 182.32% 100.00%
Tax Rate 22.75 % -264.90 % -23.26 % -30.25 % -4.40 % -0.25 % 26.32 % -9.27%
  QoQ % 108.59% -1,038.86% 23.11% -587.50% -1,660.00% -100.95% -
  Horiz. % 86.44% -1,006.46% -88.37% -114.93% -16.72% -0.95% 100.00%
Total Cost 1,147,500 5,332,908 3,416,407 2,106,479 1,162,717 4,749,698 3,636,560 -53.68%
  QoQ % -78.48% 56.10% 62.19% 81.17% -75.52% 30.61% -
  Horiz. % 31.55% 146.65% 93.95% 57.93% 31.97% 130.61% 100.00%
Net Worth 4,645,853 4,528,367 5,178,391 5,207,980 5,057,827 5,002,502 4,867,662 -3.06%
  QoQ % 2.59% -12.55% -0.57% 2.97% 1.11% 2.77% -
  Horiz. % 95.44% 93.03% 106.38% 106.99% 103.91% 102.77% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 4,645,853 4,528,367 5,178,391 5,207,980 5,057,827 5,002,502 4,867,662 -3.06%
  QoQ % 2.59% -12.55% -0.57% 2.97% 1.11% 2.77% -
  Horiz. % 95.44% 93.03% 106.38% 106.99% 103.91% 102.77% 100.00%
NOSH 2,765,388 2,761,200 2,784,081 2,785,016 2,794,380 2,779,167 2,797,507 -0.77%
  QoQ % 0.15% -0.82% -0.03% -0.34% 0.55% -0.66% -
  Horiz. % 98.85% 98.70% 99.52% 99.55% 99.89% 99.34% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.52 % 1.53 % 13.04 % 19.40 % 10.73 % 7.08 % 5.18 % 70.46%
  QoQ % 652.94% -88.27% -32.78% 80.80% 51.55% 36.68% -
  Horiz. % 222.39% 29.54% 251.74% 374.52% 207.14% 136.68% 100.00%
ROE 3.21 % 1.83 % 9.89 % 9.73 % 2.76 % 7.24 % 4.08 % -14.79%
  QoQ % 75.41% -81.50% 1.64% 252.54% -61.88% 77.45% -
  Horiz. % 78.68% 44.85% 242.40% 238.48% 67.65% 177.45% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 46.90 196.14 141.11 93.84 46.61 183.93 137.09 -51.12%
  QoQ % -76.09% 39.00% 50.37% 101.33% -74.66% 34.17% -
  Horiz. % 34.21% 143.07% 102.93% 68.45% 34.00% 134.17% 100.00%
EPS 5.40 3.00 18.40 18.20 5.00 13.00 7.10 -16.69%
  QoQ % 80.00% -83.70% 1.10% 264.00% -61.54% 83.10% -
  Horiz. % 76.06% 42.25% 259.15% 256.34% 70.42% 183.10% 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 1.6800 1.6400 1.8600 1.8700 1.8100 1.8000 1.7400 -2.31%
  QoQ % 2.44% -11.83% -0.53% 3.31% 0.56% 3.45% -
  Horiz. % 96.55% 94.25% 106.90% 107.47% 104.02% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 38.80 162.05 117.56 78.20 38.97 152.96 114.76 -51.50%
  QoQ % -76.06% 37.84% 50.33% 100.67% -74.52% 33.29% -
  Horiz. % 33.81% 141.21% 102.44% 68.14% 33.96% 133.29% 100.00%
EPS 4.47 2.48 15.33 15.17 4.18 10.84 5.94 -17.28%
  QoQ % 80.24% -83.82% 1.05% 262.92% -61.44% 82.49% -
  Horiz. % 75.25% 41.75% 258.08% 255.39% 70.37% 182.49% 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 1.3902 1.3550 1.5495 1.5584 1.5134 1.4969 1.4565 -3.06%
  QoQ % 2.60% -12.55% -0.57% 2.97% 1.10% 2.77% -
  Horiz. % 95.45% 93.03% 106.39% 107.00% 103.91% 102.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.3800 2.7200 2.5300 2.3000 2.5500 2.2000 2.5600 -
P/RPS 5.08 1.39 1.79 2.45 5.47 1.20 1.87 94.81%
  QoQ % 265.47% -22.35% -26.94% -55.21% 355.83% -35.83% -
  Horiz. % 271.66% 74.33% 95.72% 131.02% 292.51% 64.17% 100.00%
P/EPS 44.07 90.67 13.75 12.64 51.00 16.88 36.06 14.32%
  QoQ % -51.40% 559.42% 8.78% -75.22% 202.13% -53.19% -
  Horiz. % 122.21% 251.44% 38.13% 35.05% 141.43% 46.81% 100.00%
EY 2.27 1.10 7.27 7.91 1.96 5.92 2.77 -12.44%
  QoQ % 106.36% -84.87% -8.09% 303.57% -66.89% 113.72% -
  Horiz. % 81.95% 39.71% 262.45% 285.56% 70.76% 213.72% 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 1.42 1.66 1.36 1.23 1.41 1.22 1.47 -2.28%
  QoQ % -14.46% 22.06% 10.57% -12.77% 15.57% -17.01% -
  Horiz. % 96.60% 112.93% 92.52% 83.67% 95.92% 82.99% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 19/11/14 20/08/14 20/05/14 26/02/14 20/11/13 -
Price 2.0800 2.7000 2.4600 2.3800 2.3300 2.3800 2.5100 -
P/RPS 4.44 1.38 1.74 2.54 5.00 1.29 1.83 80.66%
  QoQ % 221.74% -20.69% -31.50% -49.20% 287.60% -29.51% -
  Horiz. % 242.62% 75.41% 95.08% 138.80% 273.22% 70.49% 100.00%
P/EPS 38.52 90.00 13.37 13.08 46.60 18.27 35.35 5.90%
  QoQ % -57.20% 573.15% 2.22% -71.93% 155.06% -48.32% -
  Horiz. % 108.97% 254.60% 37.82% 37.00% 131.82% 51.68% 100.00%
EY 2.60 1.11 7.48 7.65 2.15 5.47 2.83 -5.50%
  QoQ % 134.23% -85.16% -2.22% 255.81% -60.69% 93.29% -
  Horiz. % 91.87% 39.22% 264.31% 270.32% 75.97% 193.29% 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 1.24 1.65 1.32 1.27 1.29 1.32 1.44 -9.50%
  QoQ % -24.85% 25.00% 3.94% -1.55% -2.27% -8.33% -
  Horiz. % 86.11% 114.58% 91.67% 88.19% 89.58% 91.67% 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.
 


 

322  268  530  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 DGB 0.140.00 
 PERDANA 0.525+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers