Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     55.14%    YoY -     -42.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,349,959 1,168,398 4,495,141 3,216,686 2,135,056 1,053,283 3,992,722 -29.79%
  QoQ % 101.13% -74.01% 39.74% 50.66% 102.70% -73.62% -
  Horiz. % 58.86% 29.26% 112.58% 80.56% 53.47% 26.38% 100.00%
PBT 387,680 212,406 777,017 456,408 347,909 202,874 1,099,299 -50.12%
  QoQ % 82.52% -72.66% 70.25% 31.19% 71.49% -81.55% -
  Horiz. % 35.27% 19.32% 70.68% 41.52% 31.65% 18.45% 100.00%
Tax -62,113 -39,969 -221,693 -27,918 -71,721 -30,946 -32,422 54.31%
  QoQ % -55.40% 81.97% -694.09% 61.07% -131.76% 4.55% -
  Horiz. % 191.58% 123.28% 683.77% 86.11% 221.21% 95.45% 100.00%
NP 325,567 172,437 555,324 428,490 276,188 171,928 1,066,877 -54.71%
  QoQ % 88.80% -68.95% 29.60% 55.14% 60.64% -83.88% -
  Horiz. % 30.52% 16.16% 52.05% 40.16% 25.89% 16.12% 100.00%
NP to SH 325,567 172,437 555,324 428,490 276,188 171,928 1,066,877 -54.71%
  QoQ % 88.80% -68.95% 29.60% 55.14% 60.64% -83.88% -
  Horiz. % 30.52% 16.16% 52.05% 40.16% 25.89% 16.12% 100.00%
Tax Rate 16.02 % 18.82 % 28.53 % 6.12 % 20.61 % 15.25 % 2.95 % 209.27%
  QoQ % -14.88% -34.03% 366.18% -70.31% 35.15% 416.95% -
  Horiz. % 543.05% 637.97% 967.12% 207.46% 698.64% 516.95% 100.00%
Total Cost 2,024,392 995,961 3,939,817 2,788,196 1,858,868 881,355 2,925,845 -21.79%
  QoQ % 103.26% -74.72% 41.30% 49.99% 110.91% -69.88% -
  Horiz. % 69.19% 34.04% 134.66% 95.30% 63.53% 30.12% 100.00%
Net Worth 2,779,058 4,338,712 4,029,621 3,978,826 3,894,250 3,826,784 3,620,748 -16.18%
  QoQ % -35.95% 7.67% 1.28% 2.17% 1.76% 5.69% -
  Horiz. % 76.75% 119.83% 111.29% 109.89% 107.55% 105.69% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 138,952 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 25.02 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,779,058 4,338,712 4,029,621 3,978,826 3,894,250 3,826,784 3,620,748 -16.18%
  QoQ % -35.95% 7.67% 1.28% 2.17% 1.76% 5.69% -
  Horiz. % 76.75% 119.83% 111.29% 109.89% 107.55% 105.69% 100.00%
NOSH 2,779,058 2,781,225 2,779,049 2,782,396 2,761,880 2,773,032 2,763,930 0.36%
  QoQ % -0.08% 0.08% -0.12% 0.74% -0.40% 0.33% -
  Horiz. % 100.55% 100.63% 100.55% 100.67% 99.93% 100.33% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.85 % 14.76 % 12.35 % 13.32 % 12.94 % 16.32 % 26.72 % -35.50%
  QoQ % -6.17% 19.51% -7.28% 2.94% -20.71% -38.92% -
  Horiz. % 51.83% 55.24% 46.22% 49.85% 48.43% 61.08% 100.00%
ROE 11.72 % 3.97 % 13.78 % 10.77 % 7.09 % 4.49 % 29.47 % -45.95%
  QoQ % 195.21% -71.19% 27.95% 51.90% 57.91% -84.76% -
  Horiz. % 39.77% 13.47% 46.76% 36.55% 24.06% 15.24% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 84.56 42.01 161.75 115.61 77.30 37.98 144.46 -30.05%
  QoQ % 101.29% -74.03% 39.91% 49.56% 103.53% -73.71% -
  Horiz. % 58.54% 29.08% 111.97% 80.03% 53.51% 26.29% 100.00%
EPS 11.70 6.20 20.00 15.40 10.00 6.20 38.60 -54.91%
  QoQ % 88.71% -69.00% 29.87% 54.00% 61.29% -83.94% -
  Horiz. % 30.31% 16.06% 51.81% 39.90% 25.91% 16.06% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.0000 1.5600 1.4500 1.4300 1.4100 1.3800 1.3100 -16.49%
  QoQ % -35.90% 7.59% 1.40% 1.42% 2.17% 5.34% -
  Horiz. % 76.34% 119.08% 110.69% 109.16% 107.63% 105.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 70.32 34.96 134.51 96.25 63.89 31.52 119.47 -29.79%
  QoQ % 101.14% -74.01% 39.75% 50.65% 102.70% -73.62% -
  Horiz. % 58.86% 29.26% 112.59% 80.56% 53.48% 26.38% 100.00%
EPS 9.74 5.16 16.62 12.82 8.26 5.14 31.92 -54.71%
  QoQ % 88.76% -68.95% 29.64% 55.21% 60.70% -83.90% -
  Horiz. % 30.51% 16.17% 52.07% 40.16% 25.88% 16.10% 100.00%
DPS 0.00 0.00 4.16 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8316 1.2982 1.2058 1.1906 1.1653 1.1451 1.0834 -16.18%
  QoQ % -35.94% 7.66% 1.28% 2.17% 1.76% 5.70% -
  Horiz. % 76.76% 119.83% 111.30% 109.89% 107.56% 105.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.5700 3.4500 3.7700 3.0300 3.5200 2.6900 2.5300 -
P/RPS 4.22 8.21 2.33 2.62 4.55 7.08 1.75 79.92%
  QoQ % -48.60% 252.36% -11.07% -42.42% -35.73% 304.57% -
  Horiz. % 241.14% 469.14% 133.14% 149.71% 260.00% 404.57% 100.00%
P/EPS 30.47 55.64 18.87 19.68 35.20 43.39 6.55 178.93%
  QoQ % -45.24% 194.86% -4.12% -44.09% -18.88% 562.44% -
  Horiz. % 465.19% 849.47% 288.09% 300.46% 537.40% 662.44% 100.00%
EY 3.28 1.80 5.30 5.08 2.84 2.30 15.26 -64.15%
  QoQ % 82.22% -66.04% 4.33% 78.87% 23.48% -84.93% -
  Horiz. % 21.49% 11.80% 34.73% 33.29% 18.61% 15.07% 100.00%
DY 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 3.57 2.21 2.60 2.12 2.50 1.95 1.93 50.74%
  QoQ % 61.54% -15.00% 22.64% -15.20% 28.21% 1.04% -
  Horiz. % 184.97% 114.51% 134.72% 109.84% 129.53% 101.04% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 22/02/12 22/11/11 23/08/11 24/05/11 24/02/11 -
Price 3.5500 3.3900 3.6500 3.6700 3.6200 3.0600 2.3500 -
P/RPS 4.20 8.07 2.26 3.17 4.68 8.06 1.63 88.06%
  QoQ % -47.96% 257.08% -28.71% -32.26% -41.94% 394.48% -
  Horiz. % 257.67% 495.09% 138.65% 194.48% 287.12% 494.48% 100.00%
P/EPS 30.30 54.68 18.27 23.83 36.20 49.35 6.09 191.73%
  QoQ % -44.59% 199.29% -23.33% -34.17% -26.65% 710.34% -
  Horiz. % 497.54% 897.87% 300.00% 391.30% 594.42% 810.34% 100.00%
EY 3.30 1.83 5.47 4.20 2.76 2.03 16.43 -65.74%
  QoQ % 80.33% -66.54% 30.24% 52.17% 35.96% -87.64% -
  Horiz. % 20.09% 11.14% 33.29% 25.56% 16.80% 12.36% 100.00%
DY 0.00 0.00 1.37 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 3.55 2.17 2.52 2.57 2.57 2.22 1.79 57.92%
  QoQ % 63.59% -13.89% -1.95% 0.00% 15.77% 24.02% -
  Horiz. % 198.32% 121.23% 140.78% 143.58% 143.58% 124.02% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers