Highlights

[AIRASIA] QoQ Quarter Result on 2008-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     4,843.47%    YoY -     158.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 747,996 797,131 904,988 707,909 608,383 535,156 632,792 11.81%
  QoQ % -6.16% -11.92% 27.84% 16.36% 13.68% -15.43% -
  Horiz. % 118.21% 125.97% 143.02% 111.87% 96.14% 84.57% 100.00%
PBT 138,161 124,118 -429,733 -504,328 -46,901 110,174 202,024 -22.40%
  QoQ % 11.31% 128.88% 14.79% -975.30% -142.57% -45.46% -
  Horiz. % 68.39% 61.44% -212.71% -249.64% -23.22% 54.54% 100.00%
Tax 1,015 79,032 228,004 969,855 56,318 51,103 43,699 -91.88%
  QoQ % -98.72% -65.34% -76.49% 1,622.10% 10.20% 16.94% -
  Horiz. % 2.32% 180.86% 521.76% 2,219.40% 128.88% 116.94% 100.00%
NP 139,176 203,150 -201,729 465,527 9,417 161,277 245,723 -31.57%
  QoQ % -31.49% 200.70% -143.33% 4,843.47% -94.16% -34.37% -
  Horiz. % 56.64% 82.67% -82.10% 189.45% 3.83% 65.63% 100.00%
NP to SH 139,176 203,150 -201,729 465,527 9,417 161,277 245,723 -31.57%
  QoQ % -31.49% 200.70% -143.33% 4,843.47% -94.16% -34.37% -
  Horiz. % 56.64% 82.67% -82.10% 189.45% 3.83% 65.63% 100.00%
Tax Rate -0.73 % -63.67 % - % - % - % -46.38 % -21.63 % -89.58%
  QoQ % 98.85% 0.00% 0.00% 0.00% 0.00% -114.42% -
  Horiz. % 3.37% 294.36% 0.00% 0.00% 0.00% 214.42% 100.00%
Total Cost 608,820 593,981 1,106,717 242,382 598,966 373,879 387,069 35.29%
  QoQ % 2.50% -46.33% 356.60% -59.53% 60.20% -3.41% -
  Horiz. % 157.29% 153.46% 285.92% 62.62% 154.74% 96.59% 100.00%
Net Worth 1,934,310 1,795,278 1,627,525 1,795,941 2,260,079 2,253,134 2,102,821 -5.42%
  QoQ % 7.74% 10.31% -9.38% -20.54% 0.31% 7.15% -
  Horiz. % 91.99% 85.37% 77.40% 85.41% 107.48% 107.15% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,934,310 1,795,278 1,627,525 1,795,941 2,260,079 2,253,134 2,102,821 -5.42%
  QoQ % 7.74% 10.31% -9.38% -20.54% 0.31% 7.15% -
  Horiz. % 91.99% 85.37% 77.40% 85.41% 107.48% 107.15% 100.00%
NOSH 2,358,915 2,362,209 2,358,733 2,363,081 2,354,249 2,371,720 2,362,721 -0.11%
  QoQ % -0.14% 0.15% -0.18% 0.38% -0.74% 0.38% -
  Horiz. % 99.84% 99.98% 99.83% 100.02% 99.64% 100.38% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 18.61 % 25.49 % -22.29 % 65.76 % 1.55 % 30.14 % 38.83 % -38.78%
  QoQ % -26.99% 214.36% -133.90% 4,142.58% -94.86% -22.38% -
  Horiz. % 47.93% 65.65% -57.40% 169.35% 3.99% 77.62% 100.00%
ROE 7.20 % 11.32 % -12.39 % 25.92 % 0.42 % 7.16 % 11.69 % -27.63%
  QoQ % -36.40% 191.36% -147.80% 6,071.43% -94.13% -38.75% -
  Horiz. % 61.59% 96.83% -105.99% 221.73% 3.59% 61.25% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 31.71 33.75 38.37 29.96 25.84 22.56 26.78 11.94%
  QoQ % -6.04% -12.04% 28.07% 15.94% 14.54% -15.76% -
  Horiz. % 118.41% 126.03% 143.28% 111.87% 96.49% 84.24% 100.00%
EPS 5.90 8.60 -8.50 -19.60 0.40 6.80 10.40 -31.49%
  QoQ % -31.40% 201.18% 56.63% -5,000.00% -94.12% -34.62% -
  Horiz. % 56.73% 82.69% -81.73% -188.46% 3.85% 65.38% 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 0.8200 0.7600 0.6900 0.7600 0.9600 0.9500 0.8900 -5.32%
  QoQ % 7.89% 10.14% -9.21% -20.83% 1.05% 6.74% -
  Horiz. % 92.13% 85.39% 77.53% 85.39% 107.87% 106.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.38 23.85 27.08 21.18 18.20 16.01 18.93 11.82%
  QoQ % -6.16% -11.93% 27.86% 16.37% 13.68% -15.43% -
  Horiz. % 118.23% 125.99% 143.05% 111.89% 96.14% 84.57% 100.00%
EPS 4.16 6.08 -6.04 13.93 0.28 4.83 7.35 -31.60%
  QoQ % -31.58% 200.66% -143.36% 4,875.00% -94.20% -34.29% -
  Horiz. % 56.60% 82.72% -82.18% 189.52% 3.81% 65.71% 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 0.5788 0.5372 0.4870 0.5374 0.6763 0.6742 0.6292 -5.42%
  QoQ % 7.74% 10.31% -9.38% -20.54% 0.31% 7.15% -
  Horiz. % 91.99% 85.38% 77.40% 85.41% 107.49% 107.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.1100 0.9400 0.8700 1.2400 0.8700 1.3700 1.6000 -
P/RPS 3.50 2.79 2.27 4.14 3.37 6.07 5.97 -29.97%
  QoQ % 25.45% 22.91% -45.17% 22.85% -44.48% 1.68% -
  Horiz. % 58.63% 46.73% 38.02% 69.35% 56.45% 101.68% 100.00%
P/EPS 18.81 10.93 -10.17 6.29 217.50 20.15 15.38 14.38%
  QoQ % 72.10% 207.47% -261.69% -97.11% 979.40% 31.01% -
  Horiz. % 122.30% 71.07% -66.12% 40.90% 1,414.17% 131.01% 100.00%
EY 5.32 9.15 -9.83 15.89 0.46 4.96 6.50 -12.51%
  QoQ % -41.86% 193.08% -161.86% 3,354.35% -90.73% -23.69% -
  Horiz. % 81.85% 140.77% -151.23% 244.46% 7.08% 76.31% 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 1.35 1.24 1.26 1.63 0.91 1.44 1.80 -17.47%
  QoQ % 8.87% -1.59% -22.70% 79.12% -36.81% -20.00% -
  Horiz. % 75.00% 68.89% 70.00% 90.56% 50.56% 80.00% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 28/05/09 02/03/09 28/11/08 28/08/08 29/05/08 27/02/08 -
Price 1.4200 1.2500 0.9400 1.1100 1.1000 1.0100 1.5400 -
P/RPS 4.48 3.70 2.45 3.71 4.26 4.48 5.75 -15.34%
  QoQ % 21.08% 51.02% -33.96% -12.91% -4.91% -22.09% -
  Horiz. % 77.91% 64.35% 42.61% 64.52% 74.09% 77.91% 100.00%
P/EPS 24.07 14.53 -10.99 5.63 275.00 14.85 14.81 38.27%
  QoQ % 65.66% 232.21% -295.20% -97.95% 1,751.85% 0.27% -
  Horiz. % 162.53% 98.11% -74.21% 38.01% 1,856.85% 100.27% 100.00%
EY 4.15 6.88 -9.10 17.75 0.36 6.73 6.75 -27.72%
  QoQ % -39.68% 175.60% -151.27% 4,830.56% -94.65% -0.30% -
  Horiz. % 61.48% 101.93% -134.81% 262.96% 5.33% 99.70% 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 1.73 1.64 1.36 1.46 1.15 1.06 1.73 -
  QoQ % 5.49% 20.59% -6.85% 26.96% 8.49% -38.73% -
  Horiz. % 100.00% 94.80% 78.61% 84.39% 66.47% 61.27% 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.
 


 

155  147  420  1581 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.535+0.005 
 HSI-H8F 0.29+0.04 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.22-0.05 
 SAPNRG 0.29-0.005 
 MTAG 0.58+0.01 
 FPGROUP 0.56+0.015 
 HSI-C7J 0.12-0.025 
 K1 0.24+0.015 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers