Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2015-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -103.41%    YoY -     -102.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 3,323,371 1,699,294 6,297,658 4,137,321 2,621,650 1,296,831 5,415,744 -27.81%
  QoQ % 95.57% -73.02% 52.22% 57.81% 102.16% -76.05% -
  Horiz. % 61.36% 31.38% 116.28% 76.39% 48.41% 23.95% 100.00%
PBT 1,347,516 1,093,371 215,150 -219,637 242,061 193,299 22,701 1,425.48%
  QoQ % 23.24% 408.19% 197.96% -190.74% 25.23% 751.50% -
  Horiz. % 5,935.93% 4,816.40% 947.76% -967.52% 1,066.30% 851.50% 100.00%
Tax -127,999 -216,429 326,130 206,266 150,297 -43,968 60,135 -
  QoQ % 40.86% -166.36% 58.11% 37.24% 441.83% -173.12% -
  Horiz. % -212.85% -359.91% 542.33% 343.00% 249.93% -73.12% 100.00%
NP 1,219,517 876,942 541,280 -13,371 392,358 149,331 82,836 501.67%
  QoQ % 39.06% 62.01% 4,148.16% -103.41% 162.74% 80.27% -
  Horiz. % 1,472.21% 1,058.65% 653.44% -16.14% 473.66% 180.27% 100.00%
NP to SH 1,220,244 877,793 541,194 -13,371 392,358 149,331 82,836 501.91%
  QoQ % 39.01% 62.20% 4,147.52% -103.41% 162.74% 80.27% -
  Horiz. % 1,473.08% 1,059.68% 653.33% -16.14% 473.66% 180.27% 100.00%
Tax Rate 9.50 % 19.79 % -151.58 % - % -62.09 % 22.75 % -264.90 % -
  QoQ % -52.00% 113.06% 0.00% 0.00% -372.92% 108.59% -
  Horiz. % -3.59% -7.47% 57.22% 0.00% 23.44% -8.59% 100.00%
Total Cost 2,103,854 822,352 5,756,378 4,150,692 2,229,292 1,147,500 5,332,908 -46.24%
  QoQ % 155.83% -85.71% 38.68% 86.19% 94.27% -78.48% -
  Horiz. % 39.45% 15.42% 107.94% 77.83% 41.80% 21.52% 100.00%
Net Worth 5,586,993 5,015,959 4,461,542 3,663,654 4,758,384 4,645,853 4,528,367 15.05%
  QoQ % 11.38% 12.43% 21.78% -23.01% 2.42% 2.59% -
  Horiz. % 123.38% 110.77% 98.52% 80.90% 105.08% 102.59% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 5,586,993 5,015,959 4,461,542 3,663,654 4,758,384 4,645,853 4,528,367 15.05%
  QoQ % 11.38% 12.43% 21.78% -23.01% 2.42% 2.59% -
  Horiz. % 123.38% 110.77% 98.52% 80.90% 105.08% 102.59% 100.00%
NOSH 2,779,598 2,786,644 2,788,463 2,674,200 2,782,680 2,765,388 2,761,200 0.44%
  QoQ % -0.25% -0.07% 4.27% -3.90% 0.63% 0.15% -
  Horiz. % 100.67% 100.92% 100.99% 96.85% 100.78% 100.15% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 36.70 % 51.61 % 8.59 % -0.32 % 14.97 % 11.52 % 1.53 % 733.34%
  QoQ % -28.89% 500.81% 2,784.38% -102.14% 29.95% 652.94% -
  Horiz. % 2,398.69% 3,373.20% 561.44% -20.92% 978.43% 752.94% 100.00%
ROE 21.84 % 17.50 % 12.13 % -0.36 % 8.25 % 3.21 % 1.83 % 423.03%
  QoQ % 24.80% 44.27% 3,469.44% -104.36% 157.01% 75.41% -
  Horiz. % 1,193.44% 956.28% 662.84% -19.67% 450.82% 175.41% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 119.56 60.98 225.85 154.71 94.21 46.90 196.14 -28.13%
  QoQ % 96.06% -73.00% 45.98% 64.22% 100.87% -76.09% -
  Horiz. % 60.96% 31.09% 115.15% 78.88% 48.03% 23.91% 100.00%
EPS 43.90 31.50 19.40 -0.50 14.10 5.40 3.00 499.25%
  QoQ % 39.37% 62.37% 3,980.00% -103.55% 161.11% 80.00% -
  Horiz. % 1,463.33% 1,050.00% 646.67% -16.67% 470.00% 180.00% 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 2.0100 1.8000 1.6000 1.3700 1.7100 1.6800 1.6400 14.54%
  QoQ % 11.67% 12.50% 16.79% -19.88% 1.79% 2.44% -
  Horiz. % 122.56% 109.76% 97.56% 83.54% 104.27% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 99.44 50.85 188.44 123.80 78.45 38.80 162.05 -27.81%
  QoQ % 95.56% -73.02% 52.21% 57.81% 102.19% -76.06% -
  Horiz. % 61.36% 31.38% 116.29% 76.40% 48.41% 23.94% 100.00%
EPS 36.51 26.27 16.19 -0.40 11.74 4.47 2.48 501.66%
  QoQ % 38.98% 62.26% 4,147.50% -103.41% 162.64% 80.24% -
  Horiz. % 1,472.18% 1,059.27% 652.82% -16.13% 473.39% 180.24% 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 1.6718 1.5009 1.3350 1.0963 1.4238 1.3902 1.3550 15.05%
  QoQ % 11.39% 12.43% 21.77% -23.00% 2.42% 2.60% -
  Horiz. % 123.38% 110.77% 98.52% 80.91% 105.08% 102.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.6000 1.8300 1.2900 1.2800 1.5400 2.3800 2.7200 -
P/RPS 2.17 3.00 0.57 0.83 1.63 5.08 1.39 34.61%
  QoQ % -27.67% 426.32% -31.33% -49.08% -67.91% 265.47% -
  Horiz. % 156.12% 215.83% 41.01% 59.71% 117.27% 365.47% 100.00%
P/EPS 5.92 5.81 6.65 -256.00 10.92 44.07 90.67 -83.81%
  QoQ % 1.89% -12.63% 102.60% -2,444.32% -75.22% -51.40% -
  Horiz. % 6.53% 6.41% 7.33% -282.34% 12.04% 48.60% 100.00%
EY 16.88 17.21 15.05 -0.39 9.16 2.27 1.10 518.55%
  QoQ % -1.92% 14.35% 3,958.97% -104.26% 303.52% 106.36% -
  Horiz. % 1,534.55% 1,564.55% 1,368.18% -35.45% 832.73% 206.36% 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 1.29 1.02 0.81 0.93 0.90 1.42 1.66 -15.49%
  QoQ % 26.47% 25.93% -12.90% 3.33% -36.62% -14.46% -
  Horiz. % 77.71% 61.45% 48.80% 56.02% 54.22% 85.54% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 26/02/16 27/11/15 26/08/15 28/05/15 26/02/15 -
Price 2.9900 2.1200 1.3900 1.3300 0.7800 2.0800 2.7000 -
P/RPS 2.50 3.48 0.62 0.86 0.83 4.44 1.38 48.66%
  QoQ % -28.16% 461.29% -27.91% 3.61% -81.31% 221.74% -
  Horiz. % 181.16% 252.17% 44.93% 62.32% 60.14% 321.74% 100.00%
P/EPS 6.81 6.73 7.16 -266.00 5.53 38.52 90.00 -82.14%
  QoQ % 1.19% -6.01% 102.69% -4,910.13% -85.64% -57.20% -
  Horiz. % 7.57% 7.48% 7.96% -295.56% 6.14% 42.80% 100.00%
EY 14.68 14.86 13.96 -0.38 18.08 2.60 1.11 460.13%
  QoQ % -1.21% 6.45% 3,773.68% -102.10% 595.38% 134.23% -
  Horiz. % 1,322.52% 1,338.74% 1,257.66% -34.23% 1,628.83% 234.23% 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 1.49 1.18 0.87 0.97 0.46 1.24 1.65 -6.58%
  QoQ % 26.27% 35.63% -10.31% 110.87% -62.90% -24.85% -
  Horiz. % 90.30% 71.52% 52.73% 58.79% 27.88% 75.15% 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
 
 

281  183  517  1402 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.195+0.025 
 MTRONIC 0.09+0.01 
 ASB 0.155-0.02 
 SAPNRG 0.11+0.005 
 JCY 0.755+0.04 
 INIX 0.345+0.045 
 KANGER 0.215-0.005 
 MMAG-WB 0.145+0.01 
 DGB 0.030.00 
 PTRANS 0.2850.00 

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