Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     80.27%    YoY -     6.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 6,297,658 4,137,321 2,621,650 1,296,831 5,415,744 3,928,678 2,613,352 79.46%
  QoQ % 52.22% 57.81% 102.16% -76.05% 37.85% 50.33% -
  Horiz. % 240.98% 158.31% 100.32% 49.62% 207.23% 150.33% 100.00%
PBT 215,150 -219,637 242,061 193,299 22,701 415,613 389,146 -32.56%
  QoQ % 197.96% -190.74% 25.23% 751.50% -94.54% 6.80% -
  Horiz. % 55.29% -56.44% 62.20% 49.67% 5.83% 106.80% 100.00%
Tax 326,130 206,266 150,297 -43,968 60,135 96,658 117,727 96.88%
  QoQ % 58.11% 37.24% 441.83% -173.12% -37.79% -17.90% -
  Horiz. % 277.02% 175.21% 127.67% -37.35% 51.08% 82.10% 100.00%
NP 541,280 -13,371 392,358 149,331 82,836 512,271 506,873 4.46%
  QoQ % 4,148.16% -103.41% 162.74% 80.27% -83.83% 1.06% -
  Horiz. % 106.79% -2.64% 77.41% 29.46% 16.34% 101.06% 100.00%
NP to SH 541,194 -13,371 392,358 149,331 82,836 512,271 506,873 4.45%
  QoQ % 4,147.52% -103.41% 162.74% 80.27% -83.83% 1.06% -
  Horiz. % 106.77% -2.64% 77.41% 29.46% 16.34% 101.06% 100.00%
Tax Rate -151.58 % - % -62.09 % 22.75 % -264.90 % -23.26 % -30.25 % 191.97%
  QoQ % 0.00% 0.00% -372.92% 108.59% -1,038.86% 23.11% -
  Horiz. % 501.09% 0.00% 205.26% -75.21% 875.70% 76.89% 100.00%
Total Cost 5,756,378 4,150,692 2,229,292 1,147,500 5,332,908 3,416,407 2,106,479 95.10%
  QoQ % 38.68% 86.19% 94.27% -78.48% 56.10% 62.19% -
  Horiz. % 273.27% 197.04% 105.83% 54.47% 253.17% 162.19% 100.00%
Net Worth 4,461,542 3,663,654 4,758,384 4,645,853 4,528,367 5,178,391 5,207,980 -9.77%
  QoQ % 21.78% -23.01% 2.42% 2.59% -12.55% -0.57% -
  Horiz. % 85.67% 70.35% 91.37% 89.21% 86.95% 99.43% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,461,542 3,663,654 4,758,384 4,645,853 4,528,367 5,178,391 5,207,980 -9.77%
  QoQ % 21.78% -23.01% 2.42% 2.59% -12.55% -0.57% -
  Horiz. % 85.67% 70.35% 91.37% 89.21% 86.95% 99.43% 100.00%
NOSH 2,788,463 2,674,200 2,782,680 2,765,388 2,761,200 2,784,081 2,785,016 0.08%
  QoQ % 4.27% -3.90% 0.63% 0.15% -0.82% -0.03% -
  Horiz. % 100.12% 96.02% 99.92% 99.30% 99.14% 99.97% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.59 % -0.32 % 14.97 % 11.52 % 1.53 % 13.04 % 19.40 % -41.82%
  QoQ % 2,784.38% -102.14% 29.95% 652.94% -88.27% -32.78% -
  Horiz. % 44.28% -1.65% 77.16% 59.38% 7.89% 67.22% 100.00%
ROE 12.13 % -0.36 % 8.25 % 3.21 % 1.83 % 9.89 % 9.73 % 15.79%
  QoQ % 3,469.44% -104.36% 157.01% 75.41% -81.50% 1.64% -
  Horiz. % 124.67% -3.70% 84.79% 32.99% 18.81% 101.64% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 225.85 154.71 94.21 46.90 196.14 141.11 93.84 79.31%
  QoQ % 45.98% 64.22% 100.87% -76.09% 39.00% 50.37% -
  Horiz. % 240.68% 164.87% 100.39% 49.98% 209.02% 150.37% 100.00%
EPS 19.40 -0.50 14.10 5.40 3.00 18.40 18.20 4.34%
  QoQ % 3,980.00% -103.55% 161.11% 80.00% -83.70% 1.10% -
  Horiz. % 106.59% -2.75% 77.47% 29.67% 16.48% 101.10% 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 1.6000 1.3700 1.7100 1.6800 1.6400 1.8600 1.8700 -9.85%
  QoQ % 16.79% -19.88% 1.79% 2.44% -11.83% -0.53% -
  Horiz. % 85.56% 73.26% 91.44% 89.84% 87.70% 99.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 188.44 123.80 78.45 38.80 162.05 117.56 78.20 79.45%
  QoQ % 52.21% 57.81% 102.19% -76.06% 37.84% 50.33% -
  Horiz. % 240.97% 158.31% 100.32% 49.62% 207.23% 150.33% 100.00%
EPS 16.19 -0.40 11.74 4.47 2.48 15.33 15.17 4.42%
  QoQ % 4,147.50% -103.41% 162.64% 80.24% -83.82% 1.05% -
  Horiz. % 106.72% -2.64% 77.39% 29.47% 16.35% 101.05% 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 1.3350 1.0963 1.4238 1.3902 1.3550 1.5495 1.5584 -9.78%
  QoQ % 21.77% -23.00% 2.42% 2.60% -12.55% -0.57% -
  Horiz. % 85.66% 70.35% 91.36% 89.21% 86.95% 99.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.2900 1.2800 1.5400 2.3800 2.7200 2.5300 2.3000 -
P/RPS 0.57 0.83 1.63 5.08 1.39 1.79 2.45 -62.07%
  QoQ % -31.33% -49.08% -67.91% 265.47% -22.35% -26.94% -
  Horiz. % 23.27% 33.88% 66.53% 207.35% 56.73% 73.06% 100.00%
P/EPS 6.65 -256.00 10.92 44.07 90.67 13.75 12.64 -34.75%
  QoQ % 102.60% -2,444.32% -75.22% -51.40% 559.42% 8.78% -
  Horiz. % 52.61% -2,025.32% 86.39% 348.66% 717.33% 108.78% 100.00%
EY 15.05 -0.39 9.16 2.27 1.10 7.27 7.91 53.37%
  QoQ % 3,958.97% -104.26% 303.52% 106.36% -84.87% -8.09% -
  Horiz. % 190.27% -4.93% 115.80% 28.70% 13.91% 91.91% 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 0.81 0.93 0.90 1.42 1.66 1.36 1.23 -24.25%
  QoQ % -12.90% 3.33% -36.62% -14.46% 22.06% 10.57% -
  Horiz. % 65.85% 75.61% 73.17% 115.45% 134.96% 110.57% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 26/08/15 28/05/15 26/02/15 19/11/14 20/08/14 -
Price 1.3900 1.3300 0.7800 2.0800 2.7000 2.4600 2.3800 -
P/RPS 0.62 0.86 0.83 4.44 1.38 1.74 2.54 -60.84%
  QoQ % -27.91% 3.61% -81.31% 221.74% -20.69% -31.50% -
  Horiz. % 24.41% 33.86% 32.68% 174.80% 54.33% 68.50% 100.00%
P/EPS 7.16 -266.00 5.53 38.52 90.00 13.37 13.08 -33.01%
  QoQ % 102.69% -4,910.13% -85.64% -57.20% 573.15% 2.22% -
  Horiz. % 54.74% -2,033.64% 42.28% 294.50% 688.07% 102.22% 100.00%
EY 13.96 -0.38 18.08 2.60 1.11 7.48 7.65 49.17%
  QoQ % 3,773.68% -102.10% 595.38% 134.23% -85.16% -2.22% -
  Horiz. % 182.48% -4.97% 236.34% 33.99% 14.51% 97.78% 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 0.87 0.97 0.46 1.24 1.65 1.32 1.27 -22.24%
  QoQ % -10.31% 110.87% -62.90% -24.85% 25.00% 3.94% -
  Horiz. % 68.50% 76.38% 36.22% 97.64% 129.92% 103.94% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers