Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -55.73%    YoY -     10.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,992,722 2,783,737 1,804,007 870,605 3,178,854 2,284,795 1,545,127 87.98%
  QoQ % 43.43% 54.31% 107.21% -72.61% 39.13% 47.87% -
  Horiz. % 258.41% 180.16% 116.75% 56.35% 205.73% 147.87% 100.00%
PBT 1,099,299 710,735 400,393 256,182 622,288 398,538 262,279 159.28%
  QoQ % 54.67% 77.51% 56.29% -58.83% 56.14% 51.95% -
  Horiz. % 419.13% 270.98% 152.66% 97.68% 237.26% 151.95% 100.00%
Tax -32,422 39,592 22,648 -32,072 -116,021 73,859 80,047 -
  QoQ % -181.89% 74.81% 170.62% 72.36% -257.08% -7.73% -
  Horiz. % -40.50% 49.46% 28.29% -40.07% -144.94% 92.27% 100.00%
NP 1,066,877 750,327 423,041 224,110 506,267 472,397 342,326 112.92%
  QoQ % 42.19% 77.37% 88.76% -55.73% 7.17% 38.00% -
  Horiz. % 311.66% 219.18% 123.58% 65.47% 147.89% 138.00% 100.00%
NP to SH 1,066,877 750,327 423,041 224,110 506,267 472,397 342,326 112.92%
  QoQ % 42.19% 77.37% 88.76% -55.73% 7.17% 38.00% -
  Horiz. % 311.66% 219.18% 123.58% 65.47% 147.89% 138.00% 100.00%
Tax Rate 2.95 % -5.57 % -5.66 % 12.52 % 18.64 % -18.53 % -30.52 % -
  QoQ % 152.96% 1.59% -145.21% -32.83% 200.59% 39.29% -
  Horiz. % -9.67% 18.25% 18.55% -41.02% -61.07% 60.71% 100.00%
Total Cost 2,925,845 2,033,410 1,380,966 646,495 2,672,587 1,812,398 1,202,801 80.58%
  QoQ % 43.89% 47.25% 113.61% -75.81% 47.46% 50.68% -
  Horiz. % 243.25% 169.06% 114.81% 53.75% 222.20% 150.68% 100.00%
Net Worth 3,620,748 3,310,266 2,958,515 2,487,374 2,328,577 2,312,776 1,935,912 51.63%
  QoQ % 9.38% 11.89% 18.94% 6.82% 0.68% 19.47% -
  Horiz. % 187.03% 170.99% 152.82% 128.49% 120.28% 119.47% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,620,748 3,310,266 2,958,515 2,487,374 2,328,577 2,312,776 1,935,912 51.63%
  QoQ % 9.38% 11.89% 18.94% 6.82% 0.68% 19.47% -
  Horiz. % 187.03% 170.99% 152.82% 128.49% 120.28% 119.47% 100.00%
NOSH 2,763,930 2,758,555 2,764,967 2,462,747 2,451,133 2,460,400 2,360,868 11.05%
  QoQ % 0.19% -0.23% 12.27% 0.47% -0.38% 4.22% -
  Horiz. % 117.07% 116.84% 117.12% 104.32% 103.82% 104.22% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 26.72 % 26.95 % 23.45 % 25.74 % 15.93 % 20.68 % 22.16 % 13.25%
  QoQ % -0.85% 14.93% -8.90% 61.58% -22.97% -6.68% -
  Horiz. % 120.58% 121.62% 105.82% 116.16% 71.89% 93.32% 100.00%
ROE 29.47 % 22.67 % 14.30 % 9.01 % 21.74 % 20.43 % 17.68 % 40.45%
  QoQ % 30.00% 58.53% 58.71% -58.56% 6.41% 15.55% -
  Horiz. % 166.69% 128.22% 80.88% 50.96% 122.96% 115.55% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 144.46 100.91 65.25 35.35 129.69 92.86 65.45 69.28%
  QoQ % 43.16% 54.65% 84.58% -72.74% 39.66% 41.88% -
  Horiz. % 220.72% 154.18% 99.69% 54.01% 198.15% 141.88% 100.00%
EPS 38.60 27.20 15.30 9.10 20.60 19.20 14.50 91.74%
  QoQ % 41.91% 77.78% 68.13% -55.83% 7.29% 32.41% -
  Horiz. % 266.21% 187.59% 105.52% 62.76% 142.07% 132.41% 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 1.3100 1.2000 1.0700 1.0100 0.9500 0.9400 0.8200 36.54%
  QoQ % 9.17% 12.15% 5.94% 6.32% 1.06% 14.63% -
  Horiz. % 159.76% 146.34% 130.49% 123.17% 115.85% 114.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 119.47 83.30 53.98 26.05 95.12 68.37 46.23 87.99%
  QoQ % 43.42% 54.32% 107.22% -72.61% 39.13% 47.89% -
  Horiz. % 258.43% 180.19% 116.76% 56.35% 205.75% 147.89% 100.00%
EPS 31.92 22.45 12.66 6.71 15.15 14.14 10.24 112.95%
  QoQ % 42.18% 77.33% 88.67% -55.71% 7.14% 38.09% -
  Horiz. % 311.72% 219.24% 123.63% 65.53% 147.95% 138.09% 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 1.0834 0.9905 0.8853 0.7443 0.6968 0.6920 0.5793 51.62%
  QoQ % 9.38% 11.88% 18.94% 6.82% 0.69% 19.45% -
  Horiz. % 187.02% 170.98% 152.82% 128.48% 120.28% 119.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.5300 2.2500 1.2500 1.3900 1.3800 1.4000 1.1100 -
P/RPS 1.75 2.23 1.92 3.93 1.06 1.51 1.70 1.95%
  QoQ % -21.52% 16.15% -51.15% 270.75% -29.80% -11.18% -
  Horiz. % 102.94% 131.18% 112.94% 231.18% 62.35% 88.82% 100.00%
P/EPS 6.55 8.27 8.17 15.27 6.68 7.29 7.66 -9.88%
  QoQ % -20.80% 1.22% -46.50% 128.59% -8.37% -4.83% -
  Horiz. % 85.51% 107.96% 106.66% 199.35% 87.21% 95.17% 100.00%
EY 15.26 12.09 12.24 6.55 14.97 13.71 13.06 10.90%
  QoQ % 26.22% -1.23% 86.87% -56.25% 9.19% 4.98% -
  Horiz. % 116.85% 92.57% 93.72% 50.15% 114.62% 104.98% 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 1.93 1.87 1.17 1.38 1.45 1.49 1.35 26.82%
  QoQ % 3.21% 59.83% -15.22% -4.83% -2.68% 10.37% -
  Horiz. % 142.96% 138.52% 86.67% 102.22% 107.41% 110.37% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 18/08/10 31/05/10 25/02/10 20/11/09 12/08/09 -
Price 2.3500 2.5500 1.6800 1.2200 1.4400 1.2800 1.4200 -
P/RPS 1.63 2.53 2.57 3.45 1.11 1.38 2.17 -17.32%
  QoQ % -35.57% -1.56% -25.51% 210.81% -19.57% -36.41% -
  Horiz. % 75.12% 116.59% 118.43% 158.99% 51.15% 63.59% 100.00%
P/EPS 6.09 9.37 10.98 13.41 6.97 6.67 9.79 -27.07%
  QoQ % -35.01% -14.66% -18.12% 92.40% 4.50% -31.87% -
  Horiz. % 62.21% 95.71% 112.16% 136.98% 71.20% 68.13% 100.00%
EY 16.43 10.67 9.11 7.46 14.34 15.00 10.21 37.20%
  QoQ % 53.98% 17.12% 22.12% -47.98% -4.40% 46.91% -
  Horiz. % 160.92% 104.51% 89.23% 73.07% 140.45% 146.91% 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 1.79 2.12 1.57 1.21 1.52 1.36 1.73 2.29%
  QoQ % -15.57% 35.03% 29.75% -20.39% 11.76% -21.39% -
  Horiz. % 103.47% 122.54% 90.75% 69.94% 87.86% 78.61% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers