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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS