Highlights

[AIRASIA] QoQ Quarter Result on 2015-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     62.74%    YoY -     -33.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,699,294 2,167,768 1,515,671 1,324,819 1,296,831 1,478,193 1,316,992 18.50%
  QoQ % -21.61% 43.02% 14.41% 2.16% -12.27% 12.24% -
  Horiz. % 129.03% 164.60% 115.09% 100.59% 98.47% 112.24% 100.00%
PBT 1,093,371 434,513 -461,701 48,763 193,299 -391,986 26,466 1,092.35%
  QoQ % 151.63% 194.11% -1,046.83% -74.77% 149.31% -1,581.09% -
  Horiz. % 4,131.23% 1,641.78% -1,744.51% 184.25% 730.37% -1,481.09% 100.00%
Tax -216,429 119,685 55,969 194,264 -43,968 -36,523 -21,069 371.88%
  QoQ % -280.83% 113.84% -71.19% 541.83% -20.38% -73.35% -
  Horiz. % 1,027.24% -568.06% -265.65% -922.04% 208.69% 173.35% 100.00%
NP 876,942 554,198 -405,732 243,027 149,331 -428,509 5,397 2,868.48%
  QoQ % 58.24% 236.59% -266.95% 62.74% 134.85% -8,039.76% -
  Horiz. % 16,248.69% 10,268.63% -7,517.73% 4,503.00% 2,766.93% -7,939.76% 100.00%
NP to SH 877,793 554,198 -405,732 243,027 149,331 -428,509 5,397 2,870.40%
  QoQ % 58.39% 236.59% -266.95% 62.74% 134.85% -8,039.76% -
  Horiz. % 16,264.46% 10,268.63% -7,517.73% 4,503.00% 2,766.93% -7,939.76% 100.00%
Tax Rate 19.79 % -27.54 % - % -398.38 % 22.75 % - % 79.61 % -60.43%
  QoQ % 171.86% 0.00% 0.00% -1,851.12% 0.00% 0.00% -
  Horiz. % 24.86% -34.59% 0.00% -500.41% 28.58% 0.00% 100.00%
Total Cost 822,352 1,613,570 1,921,403 1,081,792 1,147,500 1,906,702 1,311,595 -26.72%
  QoQ % -49.04% -16.02% 77.61% -5.73% -39.82% 45.37% -
  Horiz. % 62.70% 123.02% 146.49% 82.48% 87.49% 145.37% 100.00%
Net Worth 5,015,959 4,455,863 3,807,211 4,776,737 4,645,853 4,563,342 5,019,209 -0.04%
  QoQ % 12.57% 17.04% -20.30% 2.82% 1.81% -9.08% -
  Horiz. % 99.94% 88.78% 75.85% 95.17% 92.56% 90.92% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 5,015,959 4,455,863 3,807,211 4,776,737 4,645,853 4,563,342 5,019,209 -0.04%
  QoQ % 12.57% 17.04% -20.30% 2.82% 1.81% -9.08% -
  Horiz. % 99.94% 88.78% 75.85% 95.17% 92.56% 90.92% 100.00%
NOSH 2,786,644 2,784,914 2,778,986 2,793,413 2,765,388 2,782,526 2,698,499 2.16%
  QoQ % 0.06% 0.21% -0.52% 1.01% -0.62% 3.11% -
  Horiz. % 103.27% 103.20% 102.98% 103.52% 102.48% 103.11% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 51.61 % 25.57 % -26.77 % 18.34 % 11.52 % -28.99 % 0.41 % 2,404.32%
  QoQ % 101.84% 195.52% -245.97% 59.20% 139.74% -7,170.73% -
  Horiz. % 12,587.80% 6,236.59% -6,529.27% 4,473.17% 2,809.76% -7,070.73% 100.00%
ROE 17.50 % 12.44 % -10.66 % 5.09 % 3.21 % -9.39 % 0.11 % 2,827.01%
  QoQ % 40.68% 216.70% -309.43% 58.57% 134.19% -8,636.36% -
  Horiz. % 15,909.09% 11,309.09% -9,690.91% 4,627.27% 2,918.18% -8,536.36% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 60.98 77.84 54.54 47.43 46.90 53.12 48.80 16.00%
  QoQ % -21.66% 42.72% 14.99% 1.13% -11.71% 8.85% -
  Horiz. % 124.96% 159.51% 111.76% 97.19% 96.11% 108.85% 100.00%
EPS 31.50 19.90 -14.60 8.70 5.40 -15.40 0.20 2,807.48%
  QoQ % 58.29% 236.30% -267.82% 61.11% 135.06% -7,800.00% -
  Horiz. % 15,750.00% 9,950.00% -7,300.00% 4,350.00% 2,700.00% -7,700.00% 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 1.8000 1.6000 1.3700 1.7100 1.6800 1.6400 1.8600 -2.16%
  QoQ % 12.50% 16.79% -19.88% 1.79% 2.44% -11.83% -
  Horiz. % 96.77% 86.02% 73.66% 91.94% 90.32% 88.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 50.85 64.86 45.35 39.64 38.80 44.23 39.41 18.50%
  QoQ % -21.60% 43.02% 14.40% 2.16% -12.28% 12.23% -
  Horiz. % 129.03% 164.58% 115.07% 100.58% 98.45% 112.23% 100.00%
EPS 26.27 16.58 -12.14 7.27 4.47 -12.82 0.16 2,889.14%
  QoQ % 58.44% 236.57% -266.99% 62.64% 134.87% -8,112.50% -
  Horiz. % 16,418.75% 10,362.50% -7,587.50% 4,543.75% 2,793.75% -8,012.50% 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 1.5009 1.3333 1.1392 1.4293 1.3902 1.3655 1.5019 -0.04%
  QoQ % 12.57% 17.04% -20.30% 2.81% 1.81% -9.08% -
  Horiz. % 99.93% 88.77% 75.85% 95.17% 92.56% 90.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.8300 1.2900 1.2800 1.5400 2.3800 2.7200 2.5300 -
P/RPS 3.00 1.66 2.35 3.25 5.08 5.12 5.18 -30.50%
  QoQ % 80.72% -29.36% -27.69% -36.02% -0.78% -1.16% -
  Horiz. % 57.92% 32.05% 45.37% 62.74% 98.07% 98.84% 100.00%
P/EPS 5.81 6.48 -8.77 17.70 44.07 -17.66 1,265.00 -97.23%
  QoQ % -10.34% 173.89% -149.55% -59.84% 349.55% -101.40% -
  Horiz. % 0.46% 0.51% -0.69% 1.40% 3.48% -1.40% 100.00%
EY 17.21 15.43 -11.41 5.65 2.27 -5.66 0.08 3,478.56%
  QoQ % 11.54% 235.23% -301.95% 148.90% 140.11% -7,175.00% -
  Horiz. % 21,512.50% 19,287.50% -14,262.50% 7,062.50% 2,837.50% -7,075.00% 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 1.02 0.81 0.93 0.90 1.42 1.66 1.36 -17.44%
  QoQ % 25.93% -12.90% 3.33% -36.62% -14.46% 22.06% -
  Horiz. % 75.00% 59.56% 68.38% 66.18% 104.41% 122.06% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 27/11/15 26/08/15 28/05/15 26/02/15 19/11/14 -
Price 2.1200 1.3900 1.3300 0.7800 2.0800 2.7000 2.4600 -
P/RPS 3.48 1.79 2.44 1.64 4.44 5.08 5.04 -21.86%
  QoQ % 94.41% -26.64% 48.78% -63.06% -12.60% 0.79% -
  Horiz. % 69.05% 35.52% 48.41% 32.54% 88.10% 100.79% 100.00%
P/EPS 6.73 6.98 -9.11 8.97 38.52 -17.53 1,230.00 -96.89%
  QoQ % -3.58% 176.62% -201.56% -76.71% 319.74% -101.43% -
  Horiz. % 0.55% 0.57% -0.74% 0.73% 3.13% -1.43% 100.00%
EY 14.86 14.32 -10.98 11.15 2.60 -5.70 0.08 3,145.18%
  QoQ % 3.77% 230.42% -198.48% 328.85% 145.61% -7,225.00% -
  Horiz. % 18,575.00% 17,900.00% -13,725.00% 13,937.50% 3,250.00% -7,125.00% 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 1.18 0.87 0.97 0.46 1.24 1.65 1.32 -7.20%
  QoQ % 35.63% -10.31% 110.87% -62.90% -24.85% 25.00% -
  Horiz. % 89.39% 65.91% 73.48% 34.85% 93.94% 125.00% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers