Highlights

[AIRASIA] QoQ Quarter Result on 2009-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 12-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -31.49%    YoY -     1,377.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 870,605 894,059 739,668 747,996 797,131 904,988 707,909 14.80%
  QoQ % -2.62% 20.87% -1.11% -6.16% -11.92% 27.84% -
  Horiz. % 122.98% 126.30% 104.49% 105.66% 112.60% 127.84% 100.00%
PBT 256,182 223,750 136,260 138,161 124,118 -429,733 -504,328 -
  QoQ % 14.49% 64.21% -1.38% 11.31% 128.88% 14.79% -
  Horiz. % -50.80% -44.37% -27.02% -27.40% -24.61% 85.21% 100.00%
Tax -32,072 -189,879 -6,188 1,015 79,032 228,004 969,855 -
  QoQ % 83.11% -2,968.50% -709.66% -98.72% -65.34% -76.49% -
  Horiz. % -3.31% -19.58% -0.64% 0.10% 8.15% 23.51% 100.00%
NP 224,110 33,871 130,072 139,176 203,150 -201,729 465,527 -38.60%
  QoQ % 561.66% -73.96% -6.54% -31.49% 200.70% -143.33% -
  Horiz. % 48.14% 7.28% 27.94% 29.90% 43.64% -43.33% 100.00%
NP to SH 224,110 33,871 130,072 139,176 203,150 -201,729 465,527 -38.60%
  QoQ % 561.66% -73.96% -6.54% -31.49% 200.70% -143.33% -
  Horiz. % 48.14% 7.28% 27.94% 29.90% 43.64% -43.33% 100.00%
Tax Rate 12.52 % 84.86 % 4.54 % -0.73 % -63.67 % - % - % -
  QoQ % -85.25% 1,769.16% 721.92% 98.85% 0.00% 0.00% -
  Horiz. % -19.66% -133.28% -7.13% 1.15% 100.00% - -
Total Cost 646,495 860,188 609,596 608,820 593,981 1,106,717 242,382 92.44%
  QoQ % -24.84% 41.11% 0.13% 2.50% -46.33% 356.60% -
  Horiz. % 266.73% 354.89% 251.50% 251.18% 245.06% 456.60% 100.00%
Net Worth 2,487,374 2,349,166 2,306,937 1,934,310 1,795,278 1,627,525 1,795,941 24.28%
  QoQ % 5.88% 1.83% 19.26% 7.74% 10.31% -9.38% -
  Horiz. % 138.50% 130.80% 128.45% 107.70% 99.96% 90.62% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,487,374 2,349,166 2,306,937 1,934,310 1,795,278 1,627,525 1,795,941 24.28%
  QoQ % 5.88% 1.83% 19.26% 7.74% 10.31% -9.38% -
  Horiz. % 138.50% 130.80% 128.45% 107.70% 99.96% 90.62% 100.00%
NOSH 2,462,747 2,472,806 2,454,188 2,358,915 2,362,209 2,358,733 2,363,081 2.79%
  QoQ % -0.41% 0.76% 4.04% -0.14% 0.15% -0.18% -
  Horiz. % 104.22% 104.64% 103.86% 99.82% 99.96% 99.82% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 25.74 % 3.79 % 17.59 % 18.61 % 25.49 % -22.29 % 65.76 % -46.52%
  QoQ % 579.16% -78.45% -5.48% -26.99% 214.36% -133.90% -
  Horiz. % 39.14% 5.76% 26.75% 28.30% 38.76% -33.90% 100.00%
ROE 9.01 % 1.44 % 5.64 % 7.20 % 11.32 % -12.39 % 25.92 % -50.59%
  QoQ % 525.69% -74.47% -21.67% -36.40% 191.36% -147.80% -
  Horiz. % 34.76% 5.56% 21.76% 27.78% 43.67% -47.80% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.35 36.16 30.14 31.71 33.75 38.37 29.96 11.67%
  QoQ % -2.24% 19.97% -4.95% -6.04% -12.04% 28.07% -
  Horiz. % 117.99% 120.69% 100.60% 105.84% 112.65% 128.07% 100.00%
EPS 9.10 1.40 5.30 5.90 8.60 -8.50 -19.60 -
  QoQ % 550.00% -73.58% -10.17% -31.40% 201.18% 56.63% -
  Horiz. % -46.43% -7.14% -27.04% -30.10% -43.88% 43.37% 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 1.0100 0.9500 0.9400 0.8200 0.7600 0.6900 0.7600 20.90%
  QoQ % 6.32% 1.06% 14.63% 7.89% 10.14% -9.21% -
  Horiz. % 132.89% 125.00% 123.68% 107.89% 100.00% 90.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 26.05 26.75 22.13 22.38 23.85 27.08 21.18 14.81%
  QoQ % -2.62% 20.88% -1.12% -6.16% -11.93% 27.86% -
  Horiz. % 122.99% 126.30% 104.49% 105.67% 112.61% 127.86% 100.00%
EPS 6.71 1.01 3.89 4.16 6.08 -6.04 13.93 -38.58%
  QoQ % 564.36% -74.04% -6.49% -31.58% 200.66% -143.36% -
  Horiz. % 48.17% 7.25% 27.93% 29.86% 43.65% -43.36% 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 0.7443 0.7029 0.6903 0.5788 0.5372 0.4870 0.5374 24.28%
  QoQ % 5.89% 1.83% 19.26% 7.74% 10.31% -9.38% -
  Horiz. % 138.50% 130.80% 128.45% 107.70% 99.96% 90.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.3900 1.3800 1.4000 1.1100 0.9400 0.8700 1.2400 -
P/RPS 3.93 3.82 4.65 3.50 2.79 2.27 4.14 -3.41%
  QoQ % 2.88% -17.85% 32.86% 25.45% 22.91% -45.17% -
  Horiz. % 94.93% 92.27% 112.32% 84.54% 67.39% 54.83% 100.00%
P/EPS 15.27 100.75 26.42 18.81 10.93 -10.17 6.29 80.73%
  QoQ % -84.84% 281.34% 40.46% 72.10% 207.47% -261.69% -
  Horiz. % 242.77% 1,601.75% 420.03% 299.05% 173.77% -161.69% 100.00%
EY 6.55 0.99 3.79 5.32 9.15 -9.83 15.89 -44.64%
  QoQ % 561.62% -73.88% -28.76% -41.86% 193.08% -161.86% -
  Horiz. % 41.22% 6.23% 23.85% 33.48% 57.58% -61.86% 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 1.38 1.45 1.49 1.35 1.24 1.26 1.63 -10.51%
  QoQ % -4.83% -2.68% 10.37% 8.87% -1.59% -22.70% -
  Horiz. % 84.66% 88.96% 91.41% 82.82% 76.07% 77.30% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 20/11/09 12/08/09 28/05/09 02/03/09 28/11/08 -
Price 1.2200 1.4400 1.2800 1.4200 1.2500 0.9400 1.1100 -
P/RPS 3.45 3.98 4.25 4.48 3.70 2.45 3.71 -4.73%
  QoQ % -13.32% -6.35% -5.13% 21.08% 51.02% -33.96% -
  Horiz. % 92.99% 107.28% 114.56% 120.75% 99.73% 66.04% 100.00%
P/EPS 13.41 105.13 24.15 24.07 14.53 -10.99 5.63 78.45%
  QoQ % -87.24% 335.32% 0.33% 65.66% 232.21% -295.20% -
  Horiz. % 238.19% 1,867.32% 428.95% 427.53% 258.08% -195.20% 100.00%
EY 7.46 0.95 4.14 4.15 6.88 -9.10 17.75 -43.92%
  QoQ % 685.26% -77.05% -0.24% -39.68% 175.60% -151.27% -
  Horiz. % 42.03% 5.35% 23.32% 23.38% 38.76% -51.27% 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 1.21 1.52 1.36 1.73 1.64 1.36 1.46 -11.78%
  QoQ % -20.39% 11.76% -21.39% 5.49% 20.59% -6.85% -
  Horiz. % 82.88% 104.11% 93.15% 118.49% 112.33% 93.15% 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.
 


 

452  233  544  769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.27+0.01 
 ARMADA 0.385+0.02 
 HSI-H6S 0.075-0.08 
 GPACKET-WB 0.295+0.005 
 OPCOM 0.775+0.055 
 HSI-C7F 0.315+0.085 
 EKOVEST 0.81+0.005 
 SEACERA 0.20-0.06 
 MNC 0.025-0.005 
 NETX 0.02+0.005 
Partners & Brokers