Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -83.83%    YoY -     -77.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 4,137,321 2,621,650 1,296,831 5,415,744 3,928,678 2,613,352 1,302,436 115.94%
  QoQ % 57.81% 102.16% -76.05% 37.85% 50.33% 100.65% -
  Horiz. % 317.66% 201.29% 99.57% 415.82% 301.64% 200.65% 100.00%
PBT -219,637 242,061 193,299 22,701 415,613 389,146 133,832 -
  QoQ % -190.74% 25.23% 751.50% -94.54% 6.80% 190.77% -
  Horiz. % -164.11% 180.87% 144.43% 16.96% 310.55% 290.77% 100.00%
Tax 206,266 150,297 -43,968 60,135 96,658 117,727 5,887 968.44%
  QoQ % 37.24% 441.83% -173.12% -37.79% -17.90% 1,899.78% -
  Horiz. % 3,503.75% 2,553.03% -746.87% 1,021.49% 1,641.89% 1,999.78% 100.00%
NP -13,371 392,358 149,331 82,836 512,271 506,873 139,719 -
  QoQ % -103.41% 162.74% 80.27% -83.83% 1.06% 262.78% -
  Horiz. % -9.57% 280.82% 106.88% 59.29% 366.64% 362.78% 100.00%
NP to SH -13,371 392,358 149,331 82,836 512,271 506,873 139,719 -
  QoQ % -103.41% 162.74% 80.27% -83.83% 1.06% 262.78% -
  Horiz. % -9.57% 280.82% 106.88% 59.29% 366.64% 362.78% 100.00%
Tax Rate - % -62.09 % 22.75 % -264.90 % -23.26 % -30.25 % -4.40 % -
  QoQ % 0.00% -372.92% 108.59% -1,038.86% 23.11% -587.50% -
  Horiz. % 0.00% 1,411.14% -517.05% 6,020.45% 528.64% 687.50% 100.00%
Total Cost 4,150,692 2,229,292 1,147,500 5,332,908 3,416,407 2,106,479 1,162,717 133.40%
  QoQ % 86.19% 94.27% -78.48% 56.10% 62.19% 81.17% -
  Horiz. % 356.98% 191.73% 98.69% 458.66% 293.83% 181.17% 100.00%
Net Worth 3,663,654 4,758,384 4,645,853 4,528,367 5,178,391 5,207,980 5,057,827 -19.33%
  QoQ % -23.01% 2.42% 2.59% -12.55% -0.57% 2.97% -
  Horiz. % 72.44% 94.08% 91.85% 89.53% 102.38% 102.97% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,663,654 4,758,384 4,645,853 4,528,367 5,178,391 5,207,980 5,057,827 -19.33%
  QoQ % -23.01% 2.42% 2.59% -12.55% -0.57% 2.97% -
  Horiz. % 72.44% 94.08% 91.85% 89.53% 102.38% 102.97% 100.00%
NOSH 2,674,200 2,782,680 2,765,388 2,761,200 2,784,081 2,785,016 2,794,380 -2.89%
  QoQ % -3.90% 0.63% 0.15% -0.82% -0.03% -0.34% -
  Horiz. % 95.70% 99.58% 98.96% 98.81% 99.63% 99.66% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -0.32 % 14.97 % 11.52 % 1.53 % 13.04 % 19.40 % 10.73 % -
  QoQ % -102.14% 29.95% 652.94% -88.27% -32.78% 80.80% -
  Horiz. % -2.98% 139.52% 107.36% 14.26% 121.53% 180.80% 100.00%
ROE -0.36 % 8.25 % 3.21 % 1.83 % 9.89 % 9.73 % 2.76 % -
  QoQ % -104.36% 157.01% 75.41% -81.50% 1.64% 252.54% -
  Horiz. % -13.04% 298.91% 116.30% 66.30% 358.33% 352.54% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 154.71 94.21 46.90 196.14 141.11 93.84 46.61 122.35%
  QoQ % 64.22% 100.87% -76.09% 39.00% 50.37% 101.33% -
  Horiz. % 331.92% 202.12% 100.62% 420.81% 302.75% 201.33% 100.00%
EPS -0.50 14.10 5.40 3.00 18.40 18.20 5.00 -
  QoQ % -103.55% 161.11% 80.00% -83.70% 1.10% 264.00% -
  Horiz. % -10.00% 282.00% 108.00% 60.00% 368.00% 364.00% 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 1.3700 1.7100 1.6800 1.6400 1.8600 1.8700 1.8100 -16.93%
  QoQ % -19.88% 1.79% 2.44% -11.83% -0.53% 3.31% -
  Horiz. % 75.69% 94.48% 92.82% 90.61% 102.76% 103.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 123.80 78.45 38.80 162.05 117.56 78.20 38.97 115.95%
  QoQ % 57.81% 102.19% -76.06% 37.84% 50.33% 100.67% -
  Horiz. % 317.68% 201.31% 99.56% 415.83% 301.67% 200.67% 100.00%
EPS -0.40 11.74 4.47 2.48 15.33 15.17 4.18 -
  QoQ % -103.41% 162.64% 80.24% -83.82% 1.05% 262.92% -
  Horiz. % -9.57% 280.86% 106.94% 59.33% 366.75% 362.92% 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 1.0963 1.4238 1.3902 1.3550 1.5495 1.5584 1.5134 -19.33%
  QoQ % -23.00% 2.42% 2.60% -12.55% -0.57% 2.97% -
  Horiz. % 72.44% 94.08% 91.86% 89.53% 102.39% 102.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.2800 1.5400 2.3800 2.7200 2.5300 2.3000 2.5500 -
P/RPS 0.83 1.63 5.08 1.39 1.79 2.45 5.47 -71.52%
  QoQ % -49.08% -67.91% 265.47% -22.35% -26.94% -55.21% -
  Horiz. % 15.17% 29.80% 92.87% 25.41% 32.72% 44.79% 100.00%
P/EPS -256.00 10.92 44.07 90.67 13.75 12.64 51.00 -
  QoQ % -2,444.32% -75.22% -51.40% 559.42% 8.78% -75.22% -
  Horiz. % -501.96% 21.41% 86.41% 177.78% 26.96% 24.78% 100.00%
EY -0.39 9.16 2.27 1.10 7.27 7.91 1.96 -
  QoQ % -104.26% 303.52% 106.36% -84.87% -8.09% 303.57% -
  Horiz. % -19.90% 467.35% 115.82% 56.12% 370.92% 403.57% 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 0.93 0.90 1.42 1.66 1.36 1.23 1.41 -24.21%
  QoQ % 3.33% -36.62% -14.46% 22.06% 10.57% -12.77% -
  Horiz. % 65.96% 63.83% 100.71% 117.73% 96.45% 87.23% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 28/05/15 26/02/15 19/11/14 20/08/14 20/05/14 -
Price 1.3300 0.7800 2.0800 2.7000 2.4600 2.3800 2.3300 -
P/RPS 0.86 0.83 4.44 1.38 1.74 2.54 5.00 -69.04%
  QoQ % 3.61% -81.31% 221.74% -20.69% -31.50% -49.20% -
  Horiz. % 17.20% 16.60% 88.80% 27.60% 34.80% 50.80% 100.00%
P/EPS -266.00 5.53 38.52 90.00 13.37 13.08 46.60 -
  QoQ % -4,910.13% -85.64% -57.20% 573.15% 2.22% -71.93% -
  Horiz. % -570.82% 11.87% 82.66% 193.13% 28.69% 28.07% 100.00%
EY -0.38 18.08 2.60 1.11 7.48 7.65 2.15 -
  QoQ % -102.10% 595.38% 134.23% -85.16% -2.22% 255.81% -
  Horiz. % -17.67% 840.93% 120.93% 51.63% 347.91% 355.81% 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 0.97 0.46 1.24 1.65 1.32 1.27 1.29 -17.30%
  QoQ % 110.87% -62.90% -24.85% 25.00% 3.94% -1.55% -
  Horiz. % 75.19% 35.66% 96.12% 127.91% 102.33% 98.45% 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.
 


 

142  106  381  1634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.0850.00 
 DYNACIA-PA 0.0450.00 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.07-0.055 
 XDL 0.110.00 
 EKOVEST 0.825+0.015 
 ARMADA 0.48+0.015 
 AT 0.050.00 
 HSI-C7J 0.12+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers