Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     21.75%    YoY -     -59.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,613,352 1,302,436 5,111,822 3,835,183 2,547,041 1,300,784 4,946,091 -34.72%
  QoQ % 100.65% -74.52% 33.29% 50.57% 95.81% -73.70% -
  Horiz. % 52.84% 26.33% 103.35% 77.54% 51.50% 26.30% 100.00%
PBT 389,146 133,832 361,235 269,565 244,453 131,840 962,557 -45.42%
  QoQ % 190.77% -62.95% 34.01% 10.27% 85.42% -86.30% -
  Horiz. % 40.43% 13.90% 37.53% 28.01% 25.40% 13.70% 100.00%
Tax 117,727 5,887 889 -70,942 -81,312 -27,047 -172,949 -
  QoQ % 1,899.78% 562.20% 101.25% 12.75% -200.63% 84.36% -
  Horiz. % -68.07% -3.40% -0.51% 41.02% 47.02% 15.64% 100.00%
NP 506,873 139,719 362,124 198,623 163,141 104,793 789,608 -25.65%
  QoQ % 262.78% -61.42% 82.32% 21.75% 55.68% -86.73% -
  Horiz. % 64.19% 17.69% 45.86% 25.15% 20.66% 13.27% 100.00%
NP to SH 506,873 139,719 362,124 198,623 163,141 104,793 789,608 -25.65%
  QoQ % 262.78% -61.42% 82.32% 21.75% 55.68% -86.73% -
  Horiz. % 64.19% 17.69% 45.86% 25.15% 20.66% 13.27% 100.00%
Tax Rate -30.25 % -4.40 % -0.25 % 26.32 % 33.26 % 20.52 % 17.97 % -
  QoQ % -587.50% -1,660.00% -100.95% -20.87% 62.09% 14.19% -
  Horiz. % -168.34% -24.49% -1.39% 146.47% 185.09% 114.19% 100.00%
Total Cost 2,106,479 1,162,717 4,749,698 3,636,560 2,383,900 1,195,991 4,156,483 -36.51%
  QoQ % 81.17% -75.52% 30.61% 52.55% 99.32% -71.23% -
  Horiz. % 50.68% 27.97% 114.27% 87.49% 57.35% 28.77% 100.00%
Net Worth 5,207,980 5,057,827 5,002,502 4,867,662 4,562,417 4,495,068 4,863,050 4.69%
  QoQ % 2.97% 1.11% 2.77% 6.69% 1.50% -7.57% -
  Horiz. % 107.09% 104.01% 102.87% 100.09% 93.82% 92.43% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 500,199 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 63.35 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,207,980 5,057,827 5,002,502 4,867,662 4,562,417 4,495,068 4,863,050 4.69%
  QoQ % 2.97% 1.11% 2.77% 6.69% 1.50% -7.57% -
  Horiz. % 107.09% 104.01% 102.87% 100.09% 93.82% 92.43% 100.00%
NOSH 2,785,016 2,794,380 2,779,167 2,797,507 2,765,101 2,757,710 2,778,886 0.15%
  QoQ % -0.34% 0.55% -0.66% 1.17% 0.27% -0.76% -
  Horiz. % 100.22% 100.56% 100.01% 100.67% 99.50% 99.24% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.40 % 10.73 % 7.08 % 5.18 % 6.41 % 8.06 % 15.96 % 13.94%
  QoQ % 80.80% 51.55% 36.68% -19.19% -20.47% -49.50% -
  Horiz. % 121.55% 67.23% 44.36% 32.46% 40.16% 50.50% 100.00%
ROE 9.73 % 2.76 % 7.24 % 4.08 % 3.58 % 2.33 % 16.24 % -29.00%
  QoQ % 252.54% -61.88% 77.45% 13.97% 53.65% -85.65% -
  Horiz. % 59.91% 17.00% 44.58% 25.12% 22.04% 14.35% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 93.84 46.61 183.93 137.09 92.11 47.17 177.99 -34.81%
  QoQ % 101.33% -74.66% 34.17% 48.83% 95.27% -73.50% -
  Horiz. % 52.72% 26.19% 103.34% 77.02% 51.75% 26.50% 100.00%
EPS 18.20 5.00 13.00 7.10 5.90 3.80 28.40 -25.73%
  QoQ % 264.00% -61.54% 83.10% 20.34% 55.26% -86.62% -
  Horiz. % 64.08% 17.61% 45.77% 25.00% 20.77% 13.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 18.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8700 1.8100 1.8000 1.7400 1.6500 1.6300 1.7500 4.53%
  QoQ % 3.31% 0.56% 3.45% 5.45% 1.23% -6.86% -
  Horiz. % 106.86% 103.43% 102.86% 99.43% 94.29% 93.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 78.20 38.97 152.96 114.76 76.21 38.92 148.00 -34.72%
  QoQ % 100.67% -74.52% 33.29% 50.58% 95.81% -73.70% -
  Horiz. % 52.84% 26.33% 103.35% 77.54% 51.49% 26.30% 100.00%
EPS 15.17 4.18 10.84 5.94 4.88 3.14 23.63 -25.64%
  QoQ % 262.92% -61.44% 82.49% 21.72% 55.41% -86.71% -
  Horiz. % 64.20% 17.69% 45.87% 25.14% 20.65% 13.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.97 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5584 1.5134 1.4969 1.4565 1.3652 1.3450 1.4551 4.69%
  QoQ % 2.97% 1.10% 2.77% 6.69% 1.50% -7.57% -
  Horiz. % 107.10% 104.01% 102.87% 100.10% 93.82% 92.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.3000 2.5500 2.2000 2.5600 3.1900 2.8300 2.7400 -
P/RPS 2.45 5.47 1.20 1.87 3.46 6.00 1.54 36.40%
  QoQ % -55.21% 355.83% -35.83% -45.95% -42.33% 289.61% -
  Horiz. % 159.09% 355.19% 77.92% 121.43% 224.68% 389.61% 100.00%
P/EPS 12.64 51.00 16.88 36.06 54.07 74.47 9.64 19.86%
  QoQ % -75.22% 202.13% -53.19% -33.31% -27.39% 672.51% -
  Horiz. % 131.12% 529.05% 175.10% 374.07% 560.89% 772.51% 100.00%
EY 7.91 1.96 5.92 2.77 1.85 1.34 10.37 -16.56%
  QoQ % 303.57% -66.89% 113.72% 49.73% 38.06% -87.08% -
  Horiz. % 76.28% 18.90% 57.09% 26.71% 17.84% 12.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.57 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.23 1.41 1.22 1.47 1.93 1.74 1.57 -15.05%
  QoQ % -12.77% 15.57% -17.01% -23.83% 10.92% 10.83% -
  Horiz. % 78.34% 89.81% 77.71% 93.63% 122.93% 110.83% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 20/05/14 26/02/14 20/11/13 21/08/13 22/05/13 26/02/13 -
Price 2.3800 2.3300 2.3800 2.5100 2.9800 3.2400 2.6400 -
P/RPS 2.54 5.00 1.29 1.83 3.24 6.87 1.48 43.49%
  QoQ % -49.20% 287.60% -29.51% -43.52% -52.84% 364.19% -
  Horiz. % 171.62% 337.84% 87.16% 123.65% 218.92% 464.19% 100.00%
P/EPS 13.08 46.60 18.27 35.35 50.51 85.26 9.29 25.70%
  QoQ % -71.93% 155.06% -48.32% -30.01% -40.76% 817.76% -
  Horiz. % 140.80% 501.61% 196.66% 380.52% 543.70% 917.76% 100.00%
EY 7.65 2.15 5.47 2.83 1.98 1.17 10.76 -20.39%
  QoQ % 255.81% -60.69% 93.29% 42.93% 69.23% -89.13% -
  Horiz. % 71.10% 19.98% 50.84% 26.30% 18.40% 10.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.27 1.29 1.32 1.44 1.81 1.99 1.51 -10.93%
  QoQ % -1.55% -2.27% -8.33% -20.44% -9.05% 31.79% -
  Horiz. % 84.11% 85.43% 87.42% 95.36% 119.87% 131.79% 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.
 


 

251  343  507  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.245-0.005 
 HSI-C5J 0.225+0.005 
 HSI-C5H 0.245+0.005 
 IMPIANA 0.0350.00 
 EKOVEST 0.715-0.055 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.195-0.005 
 EKOVEST-WB 0.225-0.055 
Partners & Brokers