Highlights

[AIRASIA] QoQ Quarter Result on 2013-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 21-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -44.32%    YoY -     -61.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,302,436 1,276,639 1,280,293 1,246,256 1,300,784 1,358,629 1,237,503 3.47%
  QoQ % 2.02% -0.29% 2.73% -4.19% -4.26% 9.79% -
  Horiz. % 105.25% 103.16% 103.46% 100.71% 105.11% 109.79% 100.00%
PBT 133,832 96,670 25,111 112,609 131,840 312,954 259,103 -35.65%
  QoQ % 38.44% 284.97% -77.70% -14.59% -57.87% 20.78% -
  Horiz. % 51.65% 37.31% 9.69% 43.46% 50.88% 120.78% 100.00%
Tax 5,887 71,831 10,371 -54,261 -27,047 -9,543 -101,293 -
  QoQ % -91.80% 592.61% 119.11% -100.62% -183.42% 90.58% -
  Horiz. % -5.81% -70.91% -10.24% 53.57% 26.70% 9.42% 100.00%
NP 139,719 168,501 35,482 58,348 104,793 303,411 157,810 -7.80%
  QoQ % -17.08% 374.89% -39.19% -44.32% -65.46% 92.26% -
  Horiz. % 88.54% 106.77% 22.48% 36.97% 66.40% 192.26% 100.00%
NP to SH 139,719 168,501 35,482 58,348 104,793 303,411 157,810 -7.80%
  QoQ % -17.08% 374.89% -39.19% -44.32% -65.46% 92.26% -
  Horiz. % 88.54% 106.77% 22.48% 36.97% 66.40% 192.26% 100.00%
Tax Rate -4.40 % -74.31 % -41.30 % 48.19 % 20.52 % 3.05 % 39.09 % -
  QoQ % 94.08% -79.93% -185.70% 134.84% 572.79% -92.20% -
  Horiz. % -11.26% -190.10% -105.65% 123.28% 52.49% 7.80% 100.00%
Total Cost 1,162,717 1,108,138 1,244,811 1,187,908 1,195,991 1,055,218 1,079,693 5.07%
  QoQ % 4.93% -10.98% 4.79% -0.68% 13.34% -2.27% -
  Horiz. % 107.69% 102.63% 115.29% 110.02% 110.77% 97.73% 100.00%
Net Worth 5,057,827 2,788,147 4,749,129 4,584,485 4,495,068 2,782,928 5,426,449 -4.59%
  QoQ % 81.40% -41.29% 3.59% 1.99% 61.52% -48.72% -
  Horiz. % 93.21% 51.38% 87.52% 84.48% 82.84% 51.28% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 500,927 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 165.10 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,057,827 2,788,147 4,749,129 4,584,485 4,495,068 2,782,928 5,426,449 -4.59%
  QoQ % 81.40% -41.29% 3.59% 1.99% 61.52% -48.72% -
  Horiz. % 93.21% 51.38% 87.52% 84.48% 82.84% 51.28% 100.00%
NOSH 2,794,380 2,788,147 2,729,384 2,778,476 2,757,710 2,782,928 2,768,596 0.62%
  QoQ % 0.22% 2.15% -1.77% 0.75% -0.91% 0.52% -
  Horiz. % 100.93% 100.71% 98.58% 100.36% 99.61% 100.52% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.73 % 13.20 % 2.77 % 4.68 % 8.06 % 22.33 % 12.75 % -10.87%
  QoQ % -18.71% 376.53% -40.81% -41.94% -63.91% 75.14% -
  Horiz. % 84.16% 103.53% 21.73% 36.71% 63.22% 175.14% 100.00%
ROE 2.76 % 6.04 % 0.75 % 1.27 % 2.33 % 10.90 % 2.91 % -3.47%
  QoQ % -54.30% 705.33% -40.94% -45.49% -78.62% 274.57% -
  Horiz. % 94.85% 207.56% 25.77% 43.64% 80.07% 374.57% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 46.61 45.79 46.91 44.85 47.17 48.82 44.70 2.83%
  QoQ % 1.79% -2.39% 4.59% -4.92% -3.38% 9.22% -
  Horiz. % 104.27% 102.44% 104.94% 100.34% 105.53% 109.22% 100.00%
EPS 5.00 6.10 1.30 2.10 3.80 10.90 5.70 -8.37%
  QoQ % -18.03% 369.23% -38.10% -44.74% -65.14% 91.23% -
  Horiz. % 87.72% 107.02% 22.81% 36.84% 66.67% 191.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 18.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8100 1.0000 1.7400 1.6500 1.6300 1.0000 1.9600 -5.17%
  QoQ % 81.00% -42.53% 5.45% 1.23% 63.00% -48.98% -
  Horiz. % 92.35% 51.02% 88.78% 84.18% 83.16% 51.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 38.97 38.20 38.31 37.29 38.92 40.65 37.03 3.47%
  QoQ % 2.02% -0.29% 2.74% -4.19% -4.26% 9.78% -
  Horiz. % 105.24% 103.16% 103.46% 100.70% 105.10% 109.78% 100.00%
EPS 4.18 5.04 1.06 1.75 3.14 9.08 4.72 -7.79%
  QoQ % -17.06% 375.47% -39.43% -44.27% -65.42% 92.37% -
  Horiz. % 88.56% 106.78% 22.46% 37.08% 66.53% 192.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 14.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5134 0.8343 1.4211 1.3718 1.3450 0.8327 1.6237 -4.59%
  QoQ % 81.40% -41.29% 3.59% 1.99% 61.52% -48.72% -
  Horiz. % 93.21% 51.38% 87.52% 84.49% 82.84% 51.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.5500 2.2000 2.5600 3.1900 2.8300 2.7400 3.0200 -
P/RPS 5.47 4.80 5.46 7.11 6.00 5.61 6.76 -13.18%
  QoQ % 13.96% -12.09% -23.21% 18.50% 6.95% -17.01% -
  Horiz. % 80.92% 71.01% 80.77% 105.18% 88.76% 82.99% 100.00%
P/EPS 51.00 36.40 196.92 151.90 74.47 25.13 52.98 -2.51%
  QoQ % 40.11% -81.52% 29.64% 103.97% 196.34% -52.57% -
  Horiz. % 96.26% 68.71% 371.69% 286.71% 140.56% 47.43% 100.00%
EY 1.96 2.75 0.51 0.66 1.34 3.98 1.89 2.46%
  QoQ % -28.73% 439.22% -22.73% -50.75% -66.33% 110.58% -
  Horiz. % 103.70% 145.50% 26.98% 34.92% 70.90% 210.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.41 2.20 1.47 1.93 1.74 2.74 1.54 -5.72%
  QoQ % -35.91% 49.66% -23.83% 10.92% -36.50% 77.92% -
  Horiz. % 91.56% 142.86% 95.45% 125.32% 112.99% 177.92% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 20/11/13 21/08/13 22/05/13 26/02/13 22/11/12 -
Price 2.3300 2.3800 2.5100 2.9800 3.2400 2.6400 2.8500 -
P/RPS 5.00 5.20 5.35 6.64 6.87 5.41 6.38 -15.01%
  QoQ % -3.85% -2.80% -19.43% -3.35% 26.99% -15.20% -
  Horiz. % 78.37% 81.50% 83.86% 104.08% 107.68% 84.80% 100.00%
P/EPS 46.60 39.38 193.08 141.90 85.26 24.21 50.00 -4.59%
  QoQ % 18.33% -79.60% 36.07% 66.43% 252.17% -51.58% -
  Horiz. % 93.20% 78.76% 386.16% 283.80% 170.52% 48.42% 100.00%
EY 2.15 2.54 0.52 0.70 1.17 4.13 2.00 4.94%
  QoQ % -15.35% 388.46% -25.71% -40.17% -71.67% 106.50% -
  Horiz. % 107.50% 127.00% 26.00% 35.00% 58.50% 206.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.29 2.38 1.44 1.81 1.99 2.64 1.45 -7.51%
  QoQ % -45.80% 65.28% -20.44% -9.05% -24.62% 82.07% -
  Horiz. % 88.97% 164.14% 99.31% 124.83% 137.24% 182.07% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers