Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -86.73%    YoY -     -39.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 5,111,822 3,835,183 2,547,041 1,300,784 4,946,091 3,587,462 2,349,959 67.65%
  QoQ % 33.29% 50.57% 95.81% -73.70% 37.87% 52.66% -
  Horiz. % 217.53% 163.20% 108.39% 55.35% 210.48% 152.66% 100.00%
PBT 361,235 269,565 244,453 131,840 962,557 649,606 387,680 -4.59%
  QoQ % 34.01% 10.27% 85.42% -86.30% 48.18% 67.56% -
  Horiz. % 93.18% 69.53% 63.06% 34.01% 248.29% 167.56% 100.00%
Tax 889 -70,942 -81,312 -27,047 -172,949 -163,406 -62,113 -
  QoQ % 101.25% 12.75% -200.63% 84.36% -5.84% -163.08% -
  Horiz. % -1.43% 114.21% 130.91% 43.54% 278.44% 263.08% 100.00%
NP 362,124 198,623 163,141 104,793 789,608 486,200 325,567 7.33%
  QoQ % 82.32% 21.75% 55.68% -86.73% 62.40% 49.34% -
  Horiz. % 111.23% 61.01% 50.11% 32.19% 242.53% 149.34% 100.00%
NP to SH 362,124 198,623 163,141 104,793 789,608 486,200 325,567 7.33%
  QoQ % 82.32% 21.75% 55.68% -86.73% 62.40% 49.34% -
  Horiz. % 111.23% 61.01% 50.11% 32.19% 242.53% 149.34% 100.00%
Tax Rate -0.25 % 26.32 % 33.26 % 20.52 % 17.97 % 25.15 % 16.02 % -
  QoQ % -100.95% -20.87% 62.09% 14.19% -28.55% 56.99% -
  Horiz. % -1.56% 164.29% 207.62% 128.09% 112.17% 156.99% 100.00%
Total Cost 4,749,698 3,636,560 2,383,900 1,195,991 4,156,483 3,101,262 2,024,392 76.29%
  QoQ % 30.61% 52.55% 99.32% -71.23% 34.03% 53.19% -
  Horiz. % 234.62% 179.64% 117.76% 59.08% 205.32% 153.19% 100.00%
Net Worth 5,002,502 4,867,662 4,562,417 4,495,068 4,863,050 5,444,987 2,779,058 47.82%
  QoQ % 2.77% 6.69% 1.50% -7.57% -10.69% 95.93% -
  Horiz. % 180.01% 175.16% 164.17% 161.75% 174.99% 195.93% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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% 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% 100.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,002,502 4,867,662 4,562,417 4,495,068 4,863,050 5,444,987 2,779,058 47.82%
  QoQ % 2.77% 6.69% 1.50% -7.57% -10.69% 95.93% -
  Horiz. % 180.01% 175.16% 164.17% 161.75% 174.99% 195.93% 100.00%
NOSH 2,779,167 2,797,507 2,765,101 2,757,710 2,778,886 2,778,054 2,779,058 0.00%
  QoQ % -0.66% 1.17% 0.27% -0.76% 0.03% -0.04% -
  Horiz. % 100.00% 100.66% 99.50% 99.23% 99.99% 99.96% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.08 % 5.18 % 6.41 % 8.06 % 15.96 % 13.55 % 13.85 % -35.99%
  QoQ % 36.68% -19.19% -20.47% -49.50% 17.79% -2.17% -
  Horiz. % 51.12% 37.40% 46.28% 58.19% 115.23% 97.83% 100.00%
ROE 7.24 % 4.08 % 3.58 % 2.33 % 16.24 % 8.93 % 11.72 % -27.40%
  QoQ % 77.45% 13.97% 53.65% -85.65% 81.86% -23.81% -
  Horiz. % 61.77% 34.81% 30.55% 19.88% 138.57% 76.19% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 183.93 137.09 92.11 47.17 177.99 129.14 84.56 67.64%
  QoQ % 34.17% 48.83% 95.27% -73.50% 37.83% 52.72% -
  Horiz. % 217.51% 162.12% 108.93% 55.78% 210.49% 152.72% 100.00%
EPS 13.00 7.10 5.90 3.80 28.40 17.50 11.70 7.26%
  QoQ % 83.10% 20.34% 55.26% -86.62% 62.29% 49.57% -
  Horiz. % 111.11% 60.68% 50.43% 32.48% 242.74% 149.57% 100.00%
DPS 0.00 0.00 0.00 0.00 18.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8000 1.7400 1.6500 1.6300 1.7500 1.9600 1.0000 47.81%
  QoQ % 3.45% 5.45% 1.23% -6.86% -10.71% 96.00% -
  Horiz. % 180.00% 174.00% 165.00% 163.00% 175.00% 196.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 152.96 114.76 76.21 38.92 148.00 107.35 70.32 67.64%
  QoQ % 33.29% 50.58% 95.81% -73.70% 37.87% 52.66% -
  Horiz. % 217.52% 163.20% 108.38% 55.35% 210.47% 152.66% 100.00%
EPS 10.84 5.94 4.88 3.14 23.63 14.55 9.74 7.37%
  QoQ % 82.49% 21.72% 55.41% -86.71% 62.41% 49.38% -
  Horiz. % 111.29% 60.99% 50.10% 32.24% 242.61% 149.38% 100.00%
DPS 0.00 0.00 0.00 0.00 14.97 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4969 1.4565 1.3652 1.3450 1.4551 1.6293 0.8316 47.82%
  QoQ % 2.77% 6.69% 1.50% -7.57% -10.69% 95.92% -
  Horiz. % 180.00% 175.14% 164.17% 161.74% 174.98% 195.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.2000 2.5600 3.1900 2.8300 2.7400 3.0200 3.5700 -
P/RPS 1.20 1.87 3.46 6.00 1.54 2.34 4.22 -56.66%
  QoQ % -35.83% -45.95% -42.33% 289.61% -34.19% -44.55% -
  Horiz. % 28.44% 44.31% 81.99% 142.18% 36.49% 55.45% 100.00%
P/EPS 16.88 36.06 54.07 74.47 9.64 17.26 30.47 -32.47%
  QoQ % -53.19% -33.31% -27.39% 672.51% -44.15% -43.35% -
  Horiz. % 55.40% 118.35% 177.45% 244.40% 31.64% 56.65% 100.00%
EY 5.92 2.77 1.85 1.34 10.37 5.80 3.28 48.08%
  QoQ % 113.72% 49.73% 38.06% -87.08% 78.79% 76.83% -
  Horiz. % 180.49% 84.45% 56.40% 40.85% 316.16% 176.83% 100.00%
DY 0.00 0.00 0.00 0.00 6.57 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.22 1.47 1.93 1.74 1.57 1.54 3.57 -51.02%
  QoQ % -17.01% -23.83% 10.92% 10.83% 1.95% -56.86% -
  Horiz. % 34.17% 41.18% 54.06% 48.74% 43.98% 43.14% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 21/08/13 22/05/13 26/02/13 22/11/12 28/08/12 -
Price 2.3800 2.5100 2.9800 3.2400 2.6400 2.8500 3.5500 -
P/RPS 1.29 1.83 3.24 6.87 1.48 2.21 4.20 -54.38%
  QoQ % -29.51% -43.52% -52.84% 364.19% -33.03% -47.38% -
  Horiz. % 30.71% 43.57% 77.14% 163.57% 35.24% 52.62% 100.00%
P/EPS 18.27 35.35 50.51 85.26 9.29 16.28 30.30 -28.56%
  QoQ % -48.32% -30.01% -40.76% 817.76% -42.94% -46.27% -
  Horiz. % 60.30% 116.67% 166.70% 281.39% 30.66% 53.73% 100.00%
EY 5.47 2.83 1.98 1.17 10.76 6.14 3.30 39.93%
  QoQ % 93.29% 42.93% 69.23% -89.13% 75.24% 86.06% -
  Horiz. % 165.76% 85.76% 60.00% 35.45% 326.06% 186.06% 100.00%
DY 0.00 0.00 0.00 0.00 6.82 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.32 1.44 1.81 1.99 1.51 1.45 3.55 -48.20%
  QoQ % -8.33% -20.44% -9.05% 31.79% 4.14% -59.15% -
  Horiz. % 37.18% 40.56% 50.99% 56.06% 42.54% 40.85% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS