Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2008-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -272.73%    YoY -     -263.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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