Highlights

[AIRASIA] QoQ Quarter Result on 2010-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 18-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -11.24%    YoY -     42.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,053,283 1,186,467 979,710 933,402 870,605 894,059 739,668 26.60%
  QoQ % -11.23% 21.10% 4.96% 7.21% -2.62% 20.87% -
  Horiz. % 142.40% 160.41% 132.45% 126.19% 117.70% 120.87% 100.00%
PBT 202,874 390,221 310,342 144,210 256,182 223,750 136,260 30.42%
  QoQ % -48.01% 25.74% 115.20% -43.71% 14.49% 64.21% -
  Horiz. % 148.89% 286.38% 227.76% 105.83% 188.01% 164.21% 100.00%
Tax -30,946 -73,670 16,944 54,720 -32,072 -189,879 -6,188 192.73%
  QoQ % 57.99% -534.79% -69.04% 270.62% 83.11% -2,968.50% -
  Horiz. % 500.10% 1,190.53% -273.82% -884.29% 518.29% 3,068.50% 100.00%
NP 171,928 316,551 327,286 198,930 224,110 33,871 130,072 20.46%
  QoQ % -45.69% -3.28% 64.52% -11.24% 561.66% -73.96% -
  Horiz. % 132.18% 243.37% 251.62% 152.94% 172.30% 26.04% 100.00%
NP to SH 171,928 316,551 327,286 198,930 224,110 33,871 130,072 20.46%
  QoQ % -45.69% -3.28% 64.52% -11.24% 561.66% -73.96% -
  Horiz. % 132.18% 243.37% 251.62% 152.94% 172.30% 26.04% 100.00%
Tax Rate 15.25 % 18.88 % -5.46 % -37.94 % 12.52 % 84.86 % 4.54 % 124.46%
  QoQ % -19.23% 445.79% 85.61% -403.04% -85.25% 1,769.16% -
  Horiz. % 335.90% 415.86% -120.26% -835.68% 275.77% 1,869.16% 100.00%
Total Cost 881,355 869,916 652,424 734,472 646,495 860,188 609,596 27.89%
  QoQ % 1.31% 33.34% -11.17% 13.61% -24.84% 41.11% -
  Horiz. % 144.58% 142.70% 107.03% 120.49% 106.05% 141.11% 100.00%
Net Worth 3,826,784 3,605,928 3,300,363 2,956,321 2,487,374 2,349,166 2,306,937 40.17%
  QoQ % 6.12% 9.26% 11.64% 18.85% 5.88% 1.83% -
  Horiz. % 165.88% 156.31% 143.06% 128.15% 107.82% 101.83% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,826,784 3,605,928 3,300,363 2,956,321 2,487,374 2,349,166 2,306,937 40.17%
  QoQ % 6.12% 9.26% 11.64% 18.85% 5.88% 1.83% -
  Horiz. % 165.88% 156.31% 143.06% 128.15% 107.82% 101.83% 100.00%
NOSH 2,773,032 2,752,617 2,750,302 2,762,916 2,462,747 2,472,806 2,454,188 8.49%
  QoQ % 0.74% 0.08% -0.46% 12.19% -0.41% 0.76% -
  Horiz. % 112.99% 112.16% 112.07% 112.58% 100.35% 100.76% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.32 % 26.68 % 33.41 % 21.31 % 25.74 % 3.79 % 17.59 % -4.88%
  QoQ % -38.83% -20.14% 56.78% -17.21% 579.16% -78.45% -
  Horiz. % 92.78% 151.68% 189.94% 121.15% 146.33% 21.55% 100.00%
ROE 4.49 % 8.78 % 9.92 % 6.73 % 9.01 % 1.44 % 5.64 % -14.11%
  QoQ % -48.86% -11.49% 47.40% -25.31% 525.69% -74.47% -
  Horiz. % 79.61% 155.67% 175.89% 119.33% 159.75% 25.53% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 37.98 43.10 35.62 33.78 35.35 36.16 30.14 16.68%
  QoQ % -11.88% 21.00% 5.45% -4.44% -2.24% 19.97% -
  Horiz. % 126.01% 143.00% 118.18% 112.08% 117.29% 119.97% 100.00%
EPS 6.20 11.50 11.90 7.20 9.10 1.40 5.30 11.03%
  QoQ % -46.09% -3.36% 65.28% -20.88% 550.00% -73.58% -
  Horiz. % 116.98% 216.98% 224.53% 135.85% 171.70% 26.42% 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 1.3800 1.3100 1.2000 1.0700 1.0100 0.9500 0.9400 29.20%
  QoQ % 5.34% 9.17% 12.15% 5.94% 6.32% 1.06% -
  Horiz. % 146.81% 139.36% 127.66% 113.83% 107.45% 101.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 31.52 35.50 29.32 27.93 26.05 26.75 22.13 26.62%
  QoQ % -11.21% 21.08% 4.98% 7.22% -2.62% 20.88% -
  Horiz. % 142.43% 160.42% 132.49% 126.21% 117.71% 120.88% 100.00%
EPS 5.14 9.47 9.79 5.95 6.71 1.01 3.89 20.43%
  QoQ % -45.72% -3.27% 64.54% -11.33% 564.36% -74.04% -
  Horiz. % 132.13% 243.44% 251.67% 152.96% 172.49% 25.96% 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 1.1451 1.0790 0.9875 0.8846 0.7443 0.7029 0.6903 40.18%
  QoQ % 6.13% 9.27% 11.63% 18.85% 5.89% 1.83% -
  Horiz. % 165.88% 156.31% 143.05% 128.15% 107.82% 101.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.6900 2.5300 2.2500 1.2500 1.3900 1.3800 1.4000 -
P/RPS 7.08 5.87 6.32 3.70 3.93 3.82 4.65 32.38%
  QoQ % 20.61% -7.12% 70.81% -5.85% 2.88% -17.85% -
  Horiz. % 152.26% 126.24% 135.91% 79.57% 84.52% 82.15% 100.00%
P/EPS 43.39 22.00 18.91 17.36 15.27 100.75 26.42 39.24%
  QoQ % 97.23% 16.34% 8.93% 13.69% -84.84% 281.34% -
  Horiz. % 164.23% 83.27% 71.57% 65.71% 57.80% 381.34% 100.00%
EY 2.30 4.55 5.29 5.76 6.55 0.99 3.79 -28.34%
  QoQ % -49.45% -13.99% -8.16% -12.06% 561.62% -73.88% -
  Horiz. % 60.69% 120.05% 139.58% 151.98% 172.82% 26.12% 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 1.95 1.93 1.87 1.17 1.38 1.45 1.49 19.67%
  QoQ % 1.04% 3.21% 59.83% -15.22% -4.83% -2.68% -
  Horiz. % 130.87% 129.53% 125.50% 78.52% 92.62% 97.32% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 24/02/11 25/11/10 18/08/10 31/05/10 25/02/10 20/11/09 -
Price 3.0600 2.3500 2.5500 1.6800 1.2200 1.4400 1.2800 -
P/RPS 8.06 5.45 7.16 4.97 3.45 3.98 4.25 53.27%
  QoQ % 47.89% -23.88% 44.06% 44.06% -13.32% -6.35% -
  Horiz. % 189.65% 128.24% 168.47% 116.94% 81.18% 93.65% 100.00%
P/EPS 49.35 20.43 21.43 23.33 13.41 105.13 24.15 61.10%
  QoQ % 141.56% -4.67% -8.14% 73.97% -87.24% 335.32% -
  Horiz. % 204.35% 84.60% 88.74% 96.60% 55.53% 435.32% 100.00%
EY 2.03 4.89 4.67 4.29 7.46 0.95 4.14 -37.85%
  QoQ % -58.49% 4.71% 8.86% -42.49% 685.26% -77.05% -
  Horiz. % 49.03% 118.12% 112.80% 103.62% 180.19% 22.95% 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 2.22 1.79 2.12 1.57 1.21 1.52 1.36 38.68%
  QoQ % 24.02% -15.57% 35.03% 29.75% -20.39% 11.76% -
  Horiz. % 163.24% 131.62% 155.88% 115.44% 88.97% 111.76% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers