[AIRASIA] QoQ Cumulative Quarter Result on 2008-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,545,127 797,131 2,851,786 1,934,269 1,143,539 535,156 1,094,377 25.88% QoQ % 93.84% -72.05% 47.43% 69.15% 113.68% -51.10% - Horiz. % 141.19% 72.84% 260.59% 176.75% 104.49% 48.90% 100.00%
PBT 262,279 124,118 -869,198 -441,055 63,273 110,174 276,715 -3.51% QoQ % 111.31% 114.28% -97.07% -797.07% -42.57% -60.19% - Horiz. % 94.78% 44.85% -314.11% -159.39% 22.87% 39.81% 100.00%
Tax 80,047 79,032 372,635 146,222 107,421 51,103 148,985 -33.94% QoQ % 1.28% -78.79% 154.84% 36.12% 110.20% -65.70% - Horiz. % 53.73% 53.05% 250.12% 98.15% 72.10% 34.30% 100.00%
NP 342,326 203,150 -496,563 -294,833 170,694 161,277 425,700 -13.54% QoQ % 68.51% 140.91% -68.42% -272.73% 5.84% -62.11% - Horiz. % 80.41% 47.72% -116.65% -69.26% 40.10% 37.89% 100.00%
NP to SH 342,326 203,150 -496,563 -294,833 170,694 16,277 425,700 -13.54% QoQ % 68.51% 140.91% -68.42% -272.73% 948.68% -96.18% - Horiz. % 80.41% 47.72% -116.65% -69.26% 40.10% 3.82% 100.00%
Tax Rate -30.52 % -63.67 % - % - % -169.77 % -46.38 % -53.84 % -31.53% QoQ % 52.07% 0.00% 0.00% 0.00% -266.04% 13.86% - Horiz. % 56.69% 118.26% 0.00% 0.00% 315.32% 86.14% 100.00%
Total Cost 1,202,801 593,981 3,348,349 2,229,102 972,845 373,879 668,677 47.96% QoQ % 102.50% -82.26% 50.21% 129.13% 160.20% -44.09% - Horiz. % 179.88% 88.83% 500.74% 333.36% 145.49% 55.91% 100.00%
Net Worth 1,935,912 1,795,278 1,603,912 1,792,590 2,275,920 227,399 2,093,220 -5.08% QoQ % 7.83% 11.93% -10.53% -21.24% 900.85% -89.14% - Horiz. % 92.48% 85.77% 76.62% 85.64% 108.73% 10.86% 100.00%
Dividend 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,935,912 1,795,278 1,603,912 1,792,590 2,275,920 227,399 2,093,220 -5.08% QoQ % 7.83% 11.93% -10.53% -21.24% 900.85% -89.14% - Horiz. % 92.48% 85.77% 76.62% 85.64% 108.73% 10.86% 100.00%
NOSH 2,360,868 2,362,209 2,358,695 2,358,672 2,370,750 239,367 2,351,933 0.25% QoQ % -0.06% 0.15% 0.00% -0.51% 890.42% -89.82% - Horiz. % 100.38% 100.44% 100.29% 100.29% 100.80% 10.18% 100.00%
Ratio Analysis 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 22.16 % 25.49 % -17.41 % -15.24 % 14.93 % 30.14 % 38.90 % -31.30% QoQ % -13.06% 246.41% -14.24% -202.08% -50.46% -22.52% - Horiz. % 56.97% 65.53% -44.76% -39.18% 38.38% 77.48% 100.00%
ROE 17.68 % 11.32 % -30.96 % -16.45 % 7.50 % 7.16 % 20.34 % -8.93% QoQ % 56.18% 136.56% -88.21% -319.33% 4.75% -64.80% - Horiz. % 86.92% 55.65% -152.21% -80.88% 36.87% 35.20% 100.00%
Per Share 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 65.45 33.75 120.91 82.01 48.24 223.57 46.53 25.57% QoQ % 93.93% -72.09% 47.43% 70.00% -78.42% 380.49% - Horiz. % 140.66% 72.53% 259.85% 176.25% 103.68% 480.49% 100.00%
EPS 14.50 8.60 -20.90 -12.40 7.20 6.80 18.10 -13.75% QoQ % 68.60% 141.15% -68.55% -272.22% 5.88% -62.43% - Horiz. % 80.11% 47.51% -115.47% -68.51% 39.78% 37.57% 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 0.8200 0.7600 0.6800 0.7600 0.9600 0.9500 0.8900 -5.32% QoQ % 7.89% 11.76% -10.53% -20.83% 1.05% 6.74% - Horiz. % 92.13% 85.39% 76.40% 85.39% 107.87% 106.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 46.23 23.85 85.33 57.88 34.22 16.01 32.75 25.86% QoQ % 93.84% -72.05% 47.43% 69.14% 113.74% -51.11% - Horiz. % 141.16% 72.82% 260.55% 176.73% 104.49% 48.89% 100.00%
EPS 10.24 6.08 -14.86 -8.82 5.11 0.49 12.74 -13.56% QoQ % 68.42% 140.92% -68.48% -272.60% 942.86% -96.15% - Horiz. % 80.38% 47.72% -116.64% -69.23% 40.11% 3.85% 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 0.5793 0.5372 0.4799 0.5364 0.6810 0.0680 0.6263 -5.07% QoQ % 7.84% 11.94% -10.53% -21.23% 901.47% -89.14% - Horiz. % 92.50% 85.77% 76.62% 85.65% 108.73% 10.86% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.1100 0.9400 0.8700 1.2400 0.8700 1.3700 1.6000 -
P/RPS 1.70 2.79 0.72 1.51 1.80 0.61 3.44 -37.52% QoQ % -39.07% 287.50% -52.32% -16.11% 195.08% -82.27% - Horiz. % 49.42% 81.10% 20.93% 43.90% 52.33% 17.73% 100.00%
P/EPS 7.66 10.93 -4.13 -9.92 12.08 20.15 8.84 -9.12% QoQ % -29.92% 364.65% 58.37% -182.12% -40.05% 127.94% - Horiz. % 86.65% 123.64% -46.72% -112.22% 136.65% 227.94% 100.00%
EY 13.06 9.15 -24.20 -10.08 8.28 4.96 11.31 10.08% QoQ % 42.73% 137.81% -140.08% -221.74% 66.94% -56.15% - Horiz. % 115.47% 80.90% -213.97% -89.12% 73.21% 43.85% 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 1.35 1.24 1.28 1.63 0.91 1.44 1.80 -17.47% QoQ % 8.87% -3.12% -21.47% 79.12% -36.81% -20.00% - Horiz. % 75.00% 68.89% 71.11% 90.56% 50.56% 80.00% 100.00%
Price Multiplier on Announcement Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 28/05/09 02/03/09 28/11/08 28/08/08 29/05/08 27/02/08 -
Price 1.4200 1.2500 0.9400 1.1100 1.1000 1.0100 1.5400 -
P/RPS 2.17 3.70 0.78 1.35 2.28 0.45 3.31 -24.55% QoQ % -41.35% 374.36% -42.22% -40.79% 406.67% -86.40% - Horiz. % 65.56% 111.78% 23.56% 40.79% 68.88% 13.60% 100.00%
P/EPS 9.79 14.53 -4.47 -8.88 15.28 14.85 8.51 9.80% QoQ % -32.62% 425.06% 49.66% -158.12% 2.90% 74.50% - Horiz. % 115.04% 170.74% -52.53% -104.35% 179.55% 174.50% 100.00%
EY 10.21 6.88 -22.40 -11.26 6.55 6.73 11.75 -8.95% QoQ % 48.40% 130.71% -98.93% -271.91% -2.67% -42.72% - Horiz. % 86.89% 58.55% -190.64% -95.83% 55.74% 57.28% 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 1.73 1.64 1.38 1.46 1.15 1.06 1.73 - QoQ % 5.49% 18.84% -5.48% 26.96% 8.49% -38.73% - Horiz. % 100.00% 94.80% 79.77% 84.39% 66.47% 61.27% 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.
Comment
AirAsia Berhad-3Q2008.pdf 
