Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2017-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     23.80%    YoY -     -37.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,555,182 9,709,721 7,052,963 4,604,905 2,226,554 6,846,085 5,000,188 -36.11%
  QoQ % -73.68% 37.67% 53.16% 106.82% -67.48% 36.92% -
  Horiz. % 51.10% 194.19% 141.05% 92.09% 44.53% 136.92% 100.00%
PBT 1,194,339 2,087,778 1,513,828 1,028,203 641,328 1,704,691 1,820,123 -24.51%
  QoQ % -42.79% 37.91% 47.23% 60.32% -62.38% -6.34% -
  Horiz. % 65.62% 114.71% 83.17% 56.49% 35.24% 93.66% 100.00%
Tax -103,998 -495,774 -355,728 -304,007 -57,080 -86,133 -249,553 -44.24%
  QoQ % 79.02% -39.37% -17.01% -432.60% 33.73% 65.49% -
  Horiz. % 41.67% 198.66% 142.55% 121.82% 22.87% 34.51% 100.00%
NP 1,090,341 1,592,004 1,158,100 724,196 584,248 1,618,558 1,570,570 -21.61%
  QoQ % -31.51% 37.47% 59.92% 23.95% -63.90% 3.06% -
  Horiz. % 69.42% 101.36% 73.74% 46.11% 37.20% 103.06% 100.00%
NP to SH 1,141,985 1,639,649 1,267,320 762,397 615,810 1,621,659 1,573,081 -19.24%
  QoQ % -30.35% 29.38% 66.23% 23.80% -62.03% 3.09% -
  Horiz. % 72.60% 104.23% 80.56% 48.47% 39.15% 103.09% 100.00%
Tax Rate 8.71 % 23.75 % 23.50 % 29.57 % 8.90 % 5.05 % 13.71 % -26.12%
  QoQ % -63.33% 1.06% -20.53% 232.25% 76.24% -63.17% -
  Horiz. % 63.53% 173.23% 171.41% 215.68% 64.92% 36.83% 100.00%
Total Cost 1,464,841 8,117,717 5,894,863 3,880,709 1,642,306 5,227,527 3,429,618 -43.31%
  QoQ % -81.96% 37.71% 51.90% 136.30% -68.58% 52.42% -
  Horiz. % 42.71% 236.69% 171.88% 113.15% 47.89% 152.42% 100.00%
Net Worth - 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 5,958,218 -
  QoQ % 0.00% 2.69% 8.77% -5.52% -8.67% 11.17% -
  Horiz. % 0.00% 107.13% 104.33% 95.91% 101.52% 111.17% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth - 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 5,958,218 -
  QoQ % 0.00% 2.69% 8.77% -5.52% -8.67% 11.17% -
  Horiz. % 0.00% 107.13% 104.33% 95.91% 101.52% 111.17% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 2,782,974 2,784,214 12.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 20.09% -0.04% -
  Horiz. % 120.03% 120.03% 120.03% 120.03% 120.03% 99.96% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 42.67 % 16.40 % 16.42 % 15.73 % 26.24 % 23.64 % 31.41 % 22.68%
  QoQ % 160.18% -0.12% 4.39% -40.05% 11.00% -24.74% -
  Horiz. % 135.85% 52.21% 52.28% 50.08% 83.54% 75.26% 100.00%
ROE - % 25.69 % 20.39 % 13.34 % 10.18 % 24.48 % 26.40 % -
  QoQ % 0.00% 25.99% 52.85% 31.04% -58.42% -7.27% -
  Horiz. % 0.00% 97.31% 77.23% 50.53% 38.56% 92.73% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 76.46 290.54 211.04 137.79 66.62 246.00 179.59 -43.44%
  QoQ % -73.68% 37.67% 53.16% 106.83% -72.92% 36.98% -
  Horiz. % 42.57% 161.78% 117.51% 76.72% 37.10% 136.98% 100.00%
EPS 34.20 49.10 37.90 22.80 18.40 58.30 56.50 -28.46%
  QoQ % -30.35% 29.55% 66.23% 23.91% -68.44% 3.19% -
  Horiz. % 60.53% 86.90% 67.08% 40.35% 32.57% 103.19% 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 - 1.9100 1.8600 1.7100 1.8100 2.3800 2.1400 -
  QoQ % 0.00% 2.69% 8.77% -5.52% -23.95% 11.21% -
  Horiz. % 0.00% 89.25% 86.92% 79.91% 84.58% 111.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,812,188
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 67.03 254.70 185.01 120.79 58.41 179.58 131.16 -36.10%
  QoQ % -73.68% 37.67% 53.17% 106.80% -67.47% 36.92% -
  Horiz. % 51.11% 194.19% 141.06% 92.09% 44.53% 136.92% 100.00%
EPS 29.96 43.01 33.24 20.00 16.15 42.54 41.26 -19.23%
  QoQ % -30.34% 29.39% 66.20% 23.84% -62.04% 3.10% -
  Horiz. % 72.61% 104.24% 80.56% 48.47% 39.14% 103.10% 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 - 1.6744 1.6306 1.4991 1.5867 1.7374 1.5629 -
  QoQ % 0.00% 2.69% 8.77% -5.52% -8.67% 11.17% -
  Horiz. % 0.00% 107.13% 104.33% 95.92% 101.52% 111.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.9300 3.3500 3.4500 3.2500 3.1400 2.2900 2.7900 -
P/RPS 5.14 1.15 1.63 2.36 0.00 0.93 1.55 122.54%
  QoQ % 346.96% -29.45% -30.93% 0.00% 0.00% -40.00% -
  Horiz. % 331.61% 74.19% 105.16% 152.26% 0.00% 60.00% 100.00%
P/EPS 11.50 6.83 9.10 14.25 0.00 3.93 4.94 75.74%
  QoQ % 68.37% -24.95% -36.14% 0.00% 0.00% -20.45% -
  Horiz. % 232.79% 138.26% 184.21% 288.46% 0.00% 79.55% 100.00%
EY 8.69 14.65 10.99 7.02 0.00 25.45 20.25 -43.14%
  QoQ % -40.68% 33.30% 56.55% 0.00% 0.00% 25.68% -
  Horiz. % 42.91% 72.35% 54.27% 34.67% 0.00% 125.68% 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 0.00 1.75 1.85 1.90 3.14 0.96 1.30 -
  QoQ % 0.00% -5.41% -2.63% -39.49% 227.08% -26.15% -
  Horiz. % 0.00% 134.62% 142.31% 146.15% 241.54% 73.85% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 29/11/17 29/08/17 25/05/17 23/02/17 24/11/16 -
Price 3.2300 4.4600 3.1700 3.3300 3.1300 2.7600 2.7100 -
P/RPS 4.22 1.54 1.50 2.42 0.00 1.12 1.51 98.53%
  QoQ % 174.03% 2.67% -38.02% 0.00% 0.00% -25.83% -
  Horiz. % 279.47% 101.99% 99.34% 160.26% 0.00% 74.17% 100.00%
P/EPS 9.45 9.09 8.36 14.60 0.00 4.74 4.80 57.15%
  QoQ % 3.96% 8.73% -42.74% 0.00% 0.00% -1.25% -
  Horiz. % 196.87% 189.38% 174.17% 304.17% 0.00% 98.75% 100.00%
EY 10.58 11.00 11.96 6.85 0.00 21.11 20.85 -36.41%
  QoQ % -3.82% -8.03% 74.60% 0.00% 0.00% 1.25% -
  Horiz. % 50.74% 52.76% 57.36% 32.85% 0.00% 101.25% 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 0.00 2.34 1.70 1.95 3.13 1.16 1.27 -
  QoQ % 0.00% 37.65% -12.82% -37.70% 169.83% -8.66% -
  Horiz. % 0.00% 184.25% 133.86% 153.54% 246.46% 91.34% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS