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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

324  276  417  1282 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.05+0.02 
 SAPNRG 0.0750.00 
 CAREPLS 0.265+0.04 
 HSI-H8M 0.655-0.01 
 EKOVEST 0.380.00 
 HSI-C9J 0.18-0.025 
 SANICHI 0.0450.00 
 REACH 0.040.00 
 HIBISCS 0.315-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers