Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2009-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     38.00%    YoY -     260.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,804,007 870,605 3,178,854 2,284,795 1,545,127 797,131 2,851,786 -26.37%
  QoQ % 107.21% -72.61% 39.13% 47.87% 93.84% -72.05% -
  Horiz. % 63.26% 30.53% 111.47% 80.12% 54.18% 27.95% 100.00%
PBT 400,393 256,182 622,288 398,538 262,279 124,118 -869,198 -
  QoQ % 56.29% -58.83% 56.14% 51.95% 111.31% 114.28% -
  Horiz. % -46.06% -29.47% -71.59% -45.85% -30.17% -14.28% 100.00%
Tax 22,648 -32,072 -116,021 73,859 80,047 79,032 372,635 -84.62%
  QoQ % 170.62% 72.36% -257.08% -7.73% 1.28% -78.79% -
  Horiz. % 6.08% -8.61% -31.14% 19.82% 21.48% 21.21% 100.00%
NP 423,041 224,110 506,267 472,397 342,326 203,150 -496,563 -
  QoQ % 88.76% -55.73% 7.17% 38.00% 68.51% 140.91% -
  Horiz. % -85.19% -45.13% -101.95% -95.13% -68.94% -40.91% 100.00%
NP to SH 423,041 224,110 506,267 472,397 342,326 203,150 -496,563 -
  QoQ % 88.76% -55.73% 7.17% 38.00% 68.51% 140.91% -
  Horiz. % -85.19% -45.13% -101.95% -95.13% -68.94% -40.91% 100.00%
Tax Rate -5.66 % 12.52 % 18.64 % -18.53 % -30.52 % -63.67 % - % -
  QoQ % -145.21% -32.83% 200.59% 39.29% 52.07% 0.00% -
  Horiz. % 8.89% -19.66% -29.28% 29.10% 47.93% 100.00% -
Total Cost 1,380,966 646,495 2,672,587 1,812,398 1,202,801 593,981 3,348,349 -44.68%
  QoQ % 113.61% -75.81% 47.46% 50.68% 102.50% -82.26% -
  Horiz. % 41.24% 19.31% 79.82% 54.13% 35.92% 17.74% 100.00%
Net Worth 2,958,515 2,487,374 2,328,577 2,312,776 1,935,912 1,795,278 1,603,912 50.57%
  QoQ % 18.94% 6.82% 0.68% 19.47% 7.83% 11.93% -
  Horiz. % 184.46% 155.08% 145.18% 144.20% 120.70% 111.93% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,958,515 2,487,374 2,328,577 2,312,776 1,935,912 1,795,278 1,603,912 50.57%
  QoQ % 18.94% 6.82% 0.68% 19.47% 7.83% 11.93% -
  Horiz. % 184.46% 155.08% 145.18% 144.20% 120.70% 111.93% 100.00%
NOSH 2,764,967 2,462,747 2,451,133 2,460,400 2,360,868 2,362,209 2,358,695 11.21%
  QoQ % 12.27% 0.47% -0.38% 4.22% -0.06% 0.15% -
  Horiz. % 117.22% 104.41% 103.92% 104.31% 100.09% 100.15% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 23.45 % 25.74 % 15.93 % 20.68 % 22.16 % 25.49 % -17.41 % -
  QoQ % -8.90% 61.58% -22.97% -6.68% -13.06% 246.41% -
  Horiz. % -134.69% -147.85% -91.50% -118.78% -127.28% -146.41% 100.00%
ROE 14.30 % 9.01 % 21.74 % 20.43 % 17.68 % 11.32 % -30.96 % -
  QoQ % 58.71% -58.56% 6.41% 15.55% 56.18% 136.56% -
  Horiz. % -46.19% -29.10% -70.22% -65.99% -57.11% -36.56% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 65.25 35.35 129.69 92.86 65.45 33.75 120.91 -33.79%
  QoQ % 84.58% -72.74% 39.66% 41.88% 93.93% -72.09% -
  Horiz. % 53.97% 29.24% 107.26% 76.80% 54.13% 27.91% 100.00%
EPS 15.30 9.10 20.60 19.20 14.50 8.60 -20.90 -
  QoQ % 68.13% -55.83% 7.29% 32.41% 68.60% 141.15% -
  Horiz. % -73.21% -43.54% -98.56% -91.87% -69.38% -41.15% 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 1.0700 1.0100 0.9500 0.9400 0.8200 0.7600 0.6800 35.40%
  QoQ % 5.94% 6.32% 1.06% 14.63% 7.89% 11.76% -
  Horiz. % 157.35% 148.53% 139.71% 138.24% 120.59% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.98 26.05 95.12 68.37 46.23 23.85 85.33 -26.37%
  QoQ % 107.22% -72.61% 39.13% 47.89% 93.84% -72.05% -
  Horiz. % 63.26% 30.53% 111.47% 80.12% 54.18% 27.95% 100.00%
EPS 12.66 6.71 15.15 14.14 10.24 6.08 -14.86 -
  QoQ % 88.67% -55.71% 7.14% 38.09% 68.42% 140.92% -
  Horiz. % -85.20% -45.15% -101.95% -95.15% -68.91% -40.92% 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 0.8853 0.7443 0.6968 0.6920 0.5793 0.5372 0.4799 50.58%
  QoQ % 18.94% 6.82% 0.69% 19.45% 7.84% 11.94% -
  Horiz. % 184.48% 155.09% 145.20% 144.20% 120.71% 111.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.2500 1.3900 1.3800 1.4000 1.1100 0.9400 0.8700 -
P/RPS 1.92 3.93 1.06 1.51 1.70 2.79 0.72 92.65%
  QoQ % -51.15% 270.75% -29.80% -11.18% -39.07% 287.50% -
  Horiz. % 266.67% 545.83% 147.22% 209.72% 236.11% 387.50% 100.00%
P/EPS 8.17 15.27 6.68 7.29 7.66 10.93 -4.13 -
  QoQ % -46.50% 128.59% -8.37% -4.83% -29.92% 364.65% -
  Horiz. % -197.82% -369.73% -161.74% -176.51% -185.47% -264.65% 100.00%
EY 12.24 6.55 14.97 13.71 13.06 9.15 -24.20 -
  QoQ % 86.87% -56.25% 9.19% 4.98% 42.73% 137.81% -
  Horiz. % -50.58% -27.07% -61.86% -56.65% -53.97% -37.81% 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 1.17 1.38 1.45 1.49 1.35 1.24 1.28 -5.83%
  QoQ % -15.22% -4.83% -2.68% 10.37% 8.87% -3.12% -
  Horiz. % 91.41% 107.81% 113.28% 116.41% 105.47% 96.88% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 31/05/10 25/02/10 20/11/09 12/08/09 28/05/09 02/03/09 -
Price 1.6800 1.2200 1.4400 1.2800 1.4200 1.2500 0.9400 -
P/RPS 2.57 3.45 1.11 1.38 2.17 3.70 0.78 121.91%
  QoQ % -25.51% 210.81% -19.57% -36.41% -41.35% 374.36% -
  Horiz. % 329.49% 442.31% 142.31% 176.92% 278.21% 474.36% 100.00%
P/EPS 10.98 13.41 6.97 6.67 9.79 14.53 -4.47 -
  QoQ % -18.12% 92.40% 4.50% -31.87% -32.62% 425.06% -
  Horiz. % -245.64% -300.00% -155.93% -149.22% -219.02% -325.06% 100.00%
EY 9.11 7.46 14.34 15.00 10.21 6.88 -22.40 -
  QoQ % 22.12% -47.98% -4.40% 46.91% 48.40% 130.71% -
  Horiz. % -40.67% -33.30% -64.02% -66.96% -45.58% -30.71% 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 1.57 1.21 1.52 1.36 1.73 1.64 1.38 9.01%
  QoQ % 29.75% -20.39% 11.76% -21.39% 5.49% 18.84% -
  Horiz. % 113.77% 87.68% 110.14% 98.55% 125.36% 118.84% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers