Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2009-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     140.91%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,178,854 2,284,795 1,545,127 797,131 2,851,786 1,934,269 1,143,539 97.34%
  QoQ % 39.13% 47.87% 93.84% -72.05% 47.43% 69.15% -
  Horiz. % 277.98% 199.80% 135.12% 69.71% 249.38% 169.15% 100.00%
PBT 622,288 398,538 262,279 124,118 -869,198 -441,055 63,273 357.13%
  QoQ % 56.14% 51.95% 111.31% 114.28% -97.07% -797.07% -
  Horiz. % 983.50% 629.87% 414.52% 196.16% -1,373.73% -697.07% 100.00%
Tax -116,021 73,859 80,047 79,032 372,635 146,222 107,421 -
  QoQ % -257.08% -7.73% 1.28% -78.79% 154.84% 36.12% -
  Horiz. % -108.01% 68.76% 74.52% 73.57% 346.89% 136.12% 100.00%
NP 506,267 472,397 342,326 203,150 -496,563 -294,833 170,694 106.02%
  QoQ % 7.17% 38.00% 68.51% 140.91% -68.42% -272.73% -
  Horiz. % 296.59% 276.75% 200.55% 119.01% -290.91% -172.73% 100.00%
NP to SH 506,267 472,397 342,326 203,150 -496,563 -294,833 170,694 106.02%
  QoQ % 7.17% 38.00% 68.51% 140.91% -68.42% -272.73% -
  Horiz. % 296.59% 276.75% 200.55% 119.01% -290.91% -172.73% 100.00%
Tax Rate 18.64 % -18.53 % -30.52 % -63.67 % - % - % -169.77 % -
  QoQ % 200.59% 39.29% 52.07% 0.00% 0.00% 0.00% -
  Horiz. % -10.98% 10.91% 17.98% 37.50% 0.00% 0.00% 100.00%
Total Cost 2,672,587 1,812,398 1,202,801 593,981 3,348,349 2,229,102 972,845 95.79%
  QoQ % 47.46% 50.68% 102.50% -82.26% 50.21% 129.13% -
  Horiz. % 274.72% 186.30% 123.64% 61.06% 344.18% 229.13% 100.00%
Net Worth 2,328,577 2,312,776 1,935,912 1,795,278 1,603,912 1,792,590 2,275,920 1.53%
  QoQ % 0.68% 19.47% 7.83% 11.93% -10.53% -21.24% -
  Horiz. % 102.31% 101.62% 85.06% 78.88% 70.47% 78.76% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,328,577 2,312,776 1,935,912 1,795,278 1,603,912 1,792,590 2,275,920 1.53%
  QoQ % 0.68% 19.47% 7.83% 11.93% -10.53% -21.24% -
  Horiz. % 102.31% 101.62% 85.06% 78.88% 70.47% 78.76% 100.00%
NOSH 2,451,133 2,460,400 2,360,868 2,362,209 2,358,695 2,358,672 2,370,750 2.24%
  QoQ % -0.38% 4.22% -0.06% 0.15% 0.00% -0.51% -
  Horiz. % 103.39% 103.78% 99.58% 99.64% 99.49% 99.49% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.93 % 20.68 % 22.16 % 25.49 % -17.41 % -15.24 % 14.93 % 4.40%
  QoQ % -22.97% -6.68% -13.06% 246.41% -14.24% -202.08% -
  Horiz. % 106.70% 138.51% 148.43% 170.73% -116.61% -102.08% 100.00%
ROE 21.74 % 20.43 % 17.68 % 11.32 % -30.96 % -16.45 % 7.50 % 102.90%
  QoQ % 6.41% 15.55% 56.18% 136.56% -88.21% -319.33% -
  Horiz. % 289.87% 272.40% 235.73% 150.93% -412.80% -219.33% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 129.69 92.86 65.45 33.75 120.91 82.01 48.24 93.00%
  QoQ % 39.66% 41.88% 93.93% -72.09% 47.43% 70.00% -
  Horiz. % 268.84% 192.50% 135.68% 69.96% 250.64% 170.00% 100.00%
EPS 20.60 19.20 14.50 8.60 -20.90 -12.40 7.20 101.15%
  QoQ % 7.29% 32.41% 68.60% 141.15% -68.55% -272.22% -
  Horiz. % 286.11% 266.67% 201.39% 119.44% -290.28% -172.22% 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 0.9500 0.9400 0.8200 0.7600 0.6800 0.7600 0.9600 -0.69%
  QoQ % 1.06% 14.63% 7.89% 11.76% -10.53% -20.83% -
  Horiz. % 98.96% 97.92% 85.42% 79.17% 70.83% 79.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 95.12 68.37 46.23 23.85 85.33 57.88 34.22 97.33%
  QoQ % 39.13% 47.89% 93.84% -72.05% 47.43% 69.14% -
  Horiz. % 277.97% 199.80% 135.10% 69.70% 249.36% 169.14% 100.00%
EPS 15.15 14.14 10.24 6.08 -14.86 -8.82 5.11 105.97%
  QoQ % 7.14% 38.09% 68.42% 140.92% -68.48% -272.60% -
  Horiz. % 296.48% 276.71% 200.39% 118.98% -290.80% -172.60% 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 0.6968 0.6920 0.5793 0.5372 0.4799 0.5364 0.6810 1.54%
  QoQ % 0.69% 19.45% 7.84% 11.94% -10.53% -21.23% -
  Horiz. % 102.32% 101.62% 85.07% 78.88% 70.47% 78.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.3800 1.4000 1.1100 0.9400 0.8700 1.2400 0.8700 -
P/RPS 1.06 1.51 1.70 2.79 0.72 1.51 1.80 -29.68%
  QoQ % -29.80% -11.18% -39.07% 287.50% -52.32% -16.11% -
  Horiz. % 58.89% 83.89% 94.44% 155.00% 40.00% 83.89% 100.00%
P/EPS 6.68 7.29 7.66 10.93 -4.13 -9.92 12.08 -32.56%
  QoQ % -8.37% -4.83% -29.92% 364.65% 58.37% -182.12% -
  Horiz. % 55.30% 60.35% 63.41% 90.48% -34.19% -82.12% 100.00%
EY 14.97 13.71 13.06 9.15 -24.20 -10.08 8.28 48.25%
  QoQ % 9.19% 4.98% 42.73% 137.81% -140.08% -221.74% -
  Horiz. % 180.80% 165.58% 157.73% 110.51% -292.27% -121.74% 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 1.45 1.49 1.35 1.24 1.28 1.63 0.91 36.31%
  QoQ % -2.68% 10.37% 8.87% -3.12% -21.47% 79.12% -
  Horiz. % 159.34% 163.74% 148.35% 136.26% 140.66% 179.12% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 12/08/09 28/05/09 02/03/09 28/11/08 28/08/08 -
Price 1.4400 1.2800 1.4200 1.2500 0.9400 1.1100 1.1000 -
P/RPS 1.11 1.38 2.17 3.70 0.78 1.35 2.28 -38.03%
  QoQ % -19.57% -36.41% -41.35% 374.36% -42.22% -40.79% -
  Horiz. % 48.68% 60.53% 95.18% 162.28% 34.21% 59.21% 100.00%
P/EPS 6.97 6.67 9.79 14.53 -4.47 -8.88 15.28 -40.66%
  QoQ % 4.50% -31.87% -32.62% 425.06% 49.66% -158.12% -
  Horiz. % 45.62% 43.65% 64.07% 95.09% -29.25% -58.12% 100.00%
EY 14.34 15.00 10.21 6.88 -22.40 -11.26 6.55 68.37%
  QoQ % -4.40% 46.91% 48.40% 130.71% -98.93% -271.91% -
  Horiz. % 218.93% 229.01% 155.88% 105.04% -341.98% -171.91% 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 1.52 1.36 1.73 1.64 1.38 1.46 1.15 20.38%
  QoQ % 11.76% -21.39% 5.49% 18.84% -5.48% 26.96% -
  Horiz. % 132.17% 118.26% 150.43% 142.61% 120.00% 126.96% 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

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers