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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
2. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. STEEL Industry - HOT ! ! The Huat Project
5. A BEARISH outlook for Covid-19. GENERAL
6. Malaysia Electronics Industry 5G TECH MANUFACTURING
7. Gloves and the United States - Something Funny Trying to Make Sense Bursa Investments
8. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
PARTNERS & BROKERS