Highlights

[AIRASIA] QoQ Quarter Result on 2007-09-30 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 23-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#1]
Profit Trend QoQ -     -2.74%    YoY -     157.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 608,383 535,156 632,792 461,585 432,154 396,179 442,835 23.61%
  QoQ % 13.68% -15.43% 37.09% 6.81% 9.08% -10.54% -
  Horiz. % 137.38% 120.85% 142.90% 104.23% 97.59% 89.46% 100.00%
PBT -46,901 110,174 202,024 74,691 130,365 43,072 85,189 -
  QoQ % -142.57% -45.46% 170.48% -42.71% 202.67% -49.44% -
  Horiz. % -55.06% 129.33% 237.15% 87.68% 153.03% 50.56% 100.00%
Tax 56,318 51,103 43,699 105,286 54,685 43,801 56,861 -0.64%
  QoQ % 10.20% 16.94% -58.49% 92.53% 24.85% -22.97% -
  Horiz. % 99.05% 89.87% 76.85% 185.16% 96.17% 77.03% 100.00%
NP 9,417 161,277 245,723 179,977 185,050 86,873 142,050 -83.65%
  QoQ % -94.16% -34.37% 36.53% -2.74% 113.01% -38.84% -
  Horiz. % 6.63% 113.54% 172.98% 126.70% 130.27% 61.16% 100.00%
NP to SH 9,417 161,277 245,723 179,977 185,050 86,873 142,050 -83.65%
  QoQ % -94.16% -34.37% 36.53% -2.74% 113.01% -38.84% -
  Horiz. % 6.63% 113.54% 172.98% 126.70% 130.27% 61.16% 100.00%
Tax Rate - % -46.38 % -21.63 % -140.96 % -41.95 % -101.69 % -66.75 % -
  QoQ % 0.00% -114.42% 84.66% -236.02% 58.75% -52.34% -
  Horiz. % 0.00% 69.48% 32.40% 211.18% 62.85% 152.34% 100.00%
Total Cost 598,966 373,879 387,069 281,608 247,104 309,306 300,785 58.35%
  QoQ % 60.20% -3.41% 37.45% 13.96% -20.11% 2.83% -
  Horiz. % 199.13% 124.30% 128.69% 93.62% 82.15% 102.83% 100.00%
Net Worth 2,260,079 2,253,134 2,102,821 182,314,368 1,639,683 1,502,668 0 -
  QoQ % 0.31% 7.15% -98.85% 11,018.88% 9.12% 0.00% -
  Horiz. % 150.40% 149.94% 139.94% 12,132.71% 109.12% 100.00% -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 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
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,260,079 2,253,134 2,102,821 182,314,368 1,639,683 1,502,668 0 -
  QoQ % 0.31% 7.15% -98.85% 11,018.88% 9.12% 0.00% -
  Horiz. % 150.40% 149.94% 139.94% 12,132.71% 109.12% 100.00% -
NOSH 2,354,249 2,371,720 2,362,721 2,337,363 2,342,405 2,347,918 2,345,687 0.24%
  QoQ % -0.74% 0.38% 1.08% -0.22% -0.23% 0.10% -
  Horiz. % 100.37% 101.11% 100.73% 99.65% 99.86% 100.10% 100.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.55 % 30.14 % 38.83 % 38.99 % 42.82 % 21.93 % 32.08 % -86.76%
  QoQ % -94.86% -22.38% -0.41% -8.94% 95.26% -31.64% -
  Horiz. % 4.83% 93.95% 121.04% 121.54% 133.48% 68.36% 100.00%
ROE 0.42 % 7.16 % 11.69 % 0.10 % 11.29 % 5.78 % - % -
  QoQ % -94.13% -38.75% 11,590.00% -99.11% 95.33% 0.00% -
  Horiz. % 7.27% 123.88% 202.25% 1.73% 195.33% 100.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.84 22.56 26.78 19.75 18.45 16.87 18.88 23.29%
  QoQ % 14.54% -15.76% 35.59% 7.05% 9.37% -10.65% -
  Horiz. % 136.86% 119.49% 141.84% 104.61% 97.72% 89.35% 100.00%
EPS 0.40 6.80 10.40 7.70 7.90 3.70 6.10 -83.77%
  QoQ % -94.12% -34.62% 35.06% -2.53% 113.51% -39.34% -
  Horiz. % 6.56% 111.48% 170.49% 126.23% 129.51% 60.66% 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 0.9600 0.9500 0.8900 78.0000 0.7000 0.6400 0.0000 -
  QoQ % 1.05% 6.74% -98.86% 11,042.86% 9.38% 0.00% -
  Horiz. % 150.00% 148.44% 139.06% 12,187.50% 109.38% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.20 16.01 18.93 13.81 12.93 11.85 13.25 23.59%
  QoQ % 13.68% -15.43% 37.07% 6.81% 9.11% -10.57% -
  Horiz. % 137.36% 120.83% 142.87% 104.23% 97.58% 89.43% 100.00%
EPS 0.28 4.83 7.35 5.39 5.54 2.60 4.25 -83.71%
  QoQ % -94.20% -34.29% 36.36% -2.71% 113.08% -38.82% -
  Horiz. % 6.59% 113.65% 172.94% 126.82% 130.35% 61.18% 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 0.6763 0.6742 0.6292 54.5529 0.4906 0.4496 0.0000 -
  QoQ % 0.31% 7.15% -98.85% 11,019.63% 9.12% 0.00% -
  Horiz. % 150.42% 149.96% 139.95% 12,133.65% 109.12% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.8700 1.3700 1.6000 1.8300 1.9000 1.7700 1.5100 -
P/RPS 3.37 6.07 5.97 9.27 10.30 10.49 8.00 -43.84%
  QoQ % -44.48% 1.68% -35.60% -10.00% -1.81% 31.12% -
  Horiz. % 42.12% 75.88% 74.62% 115.88% 128.75% 131.12% 100.00%
P/EPS 217.50 20.15 15.38 23.77 24.05 47.84 24.93 324.36%
  QoQ % 979.40% 31.01% -35.30% -1.16% -49.73% 91.90% -
  Horiz. % 872.44% 80.83% 61.69% 95.35% 96.47% 191.90% 100.00%
EY 0.46 4.96 6.50 4.21 4.16 2.09 4.01 -76.42%
  QoQ % -90.73% -23.69% 54.39% 1.20% 99.04% -47.88% -
  Horiz. % 11.47% 123.69% 162.09% 104.99% 103.74% 52.12% 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 0.91 1.44 1.80 0.02 2.71 2.77 0.00 -
  QoQ % -36.81% -20.00% 8,900.00% -99.26% -2.17% 0.00% -
  Horiz. % 32.85% 51.99% 64.98% 0.72% 97.83% 100.00% -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 27/02/08 23/11/07 30/08/07 23/05/07 28/02/07 -
Price 1.1000 1.0100 1.5400 1.7700 1.8900 1.9300 1.6300 -
P/RPS 4.26 4.48 5.75 8.96 10.24 11.44 8.63 -37.57%
  QoQ % -4.91% -22.09% -35.83% -12.50% -10.49% 32.56% -
  Horiz. % 49.36% 51.91% 66.63% 103.82% 118.66% 132.56% 100.00%
P/EPS 275.00 14.85 14.81 22.99 23.92 52.16 26.92 371.47%
  QoQ % 1,751.85% 0.27% -35.58% -3.89% -54.14% 93.76% -
  Horiz. % 1,021.55% 55.16% 55.01% 85.40% 88.86% 193.76% 100.00%
EY 0.36 6.73 6.75 4.35 4.18 1.92 3.72 -78.95%
  QoQ % -94.65% -0.30% 55.17% 4.07% 117.71% -48.39% -
  Horiz. % 9.68% 180.91% 181.45% 116.94% 112.37% 51.61% 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 1.15 1.06 1.73 0.02 2.70 3.02 0.00 -
  QoQ % 8.49% -38.73% 8,550.00% -99.26% -10.60% 0.00% -
  Horiz. % 38.08% 35.10% 57.28% 0.66% 89.40% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers