Highlights

[AIRASIA] QoQ Quarter Result on 2009-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -6.54%    YoY -     -72.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 933,402 870,605 894,059 739,668 747,996 797,131 904,988 2.09%
  QoQ % 7.21% -2.62% 20.87% -1.11% -6.16% -11.92% -
  Horiz. % 103.14% 96.20% 98.79% 81.73% 82.65% 88.08% 100.00%
PBT 144,210 256,182 223,750 136,260 138,161 124,118 -429,733 -
  QoQ % -43.71% 14.49% 64.21% -1.38% 11.31% 128.88% -
  Horiz. % -33.56% -59.61% -52.07% -31.71% -32.15% -28.88% 100.00%
Tax 54,720 -32,072 -189,879 -6,188 1,015 79,032 228,004 -61.48%
  QoQ % 270.62% 83.11% -2,968.50% -709.66% -98.72% -65.34% -
  Horiz. % 24.00% -14.07% -83.28% -2.71% 0.45% 34.66% 100.00%
NP 198,930 224,110 33,871 130,072 139,176 203,150 -201,729 -
  QoQ % -11.24% 561.66% -73.96% -6.54% -31.49% 200.70% -
  Horiz. % -98.61% -111.09% -16.79% -64.48% -68.99% -100.70% 100.00%
NP to SH 198,930 224,110 33,871 130,072 139,176 203,150 -201,729 -
  QoQ % -11.24% 561.66% -73.96% -6.54% -31.49% 200.70% -
  Horiz. % -98.61% -111.09% -16.79% -64.48% -68.99% -100.70% 100.00%
Tax Rate -37.94 % 12.52 % 84.86 % 4.54 % -0.73 % -63.67 % - % -
  QoQ % -403.04% -85.25% 1,769.16% 721.92% 98.85% 0.00% -
  Horiz. % 59.59% -19.66% -133.28% -7.13% 1.15% 100.00% -
Total Cost 734,472 646,495 860,188 609,596 608,820 593,981 1,106,717 -23.97%
  QoQ % 13.61% -24.84% 41.11% 0.13% 2.50% -46.33% -
  Horiz. % 66.36% 58.42% 77.72% 55.08% 55.01% 53.67% 100.00%
Net Worth 2,956,321 2,487,374 2,349,166 2,306,937 1,934,310 1,795,278 1,627,525 49.04%
  QoQ % 18.85% 5.88% 1.83% 19.26% 7.74% 10.31% -
  Horiz. % 181.65% 152.83% 144.34% 141.75% 118.85% 110.31% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,956,321 2,487,374 2,349,166 2,306,937 1,934,310 1,795,278 1,627,525 49.04%
  QoQ % 18.85% 5.88% 1.83% 19.26% 7.74% 10.31% -
  Horiz. % 181.65% 152.83% 144.34% 141.75% 118.85% 110.31% 100.00%
NOSH 2,762,916 2,462,747 2,472,806 2,454,188 2,358,915 2,362,209 2,358,733 11.15%
  QoQ % 12.19% -0.41% 0.76% 4.04% -0.14% 0.15% -
  Horiz. % 117.14% 104.41% 104.84% 104.05% 100.01% 100.15% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 21.31 % 25.74 % 3.79 % 17.59 % 18.61 % 25.49 % -22.29 % -
  QoQ % -17.21% 579.16% -78.45% -5.48% -26.99% 214.36% -
  Horiz. % -95.60% -115.48% -17.00% -78.91% -83.49% -114.36% 100.00%
ROE 6.73 % 9.01 % 1.44 % 5.64 % 7.20 % 11.32 % -12.39 % -
  QoQ % -25.31% 525.69% -74.47% -21.67% -36.40% 191.36% -
  Horiz. % -54.32% -72.72% -11.62% -45.52% -58.11% -91.36% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 33.78 35.35 36.16 30.14 31.71 33.75 38.37 -8.16%
  QoQ % -4.44% -2.24% 19.97% -4.95% -6.04% -12.04% -
  Horiz. % 88.04% 92.13% 94.24% 78.55% 82.64% 87.96% 100.00%
EPS 7.20 9.10 1.40 5.30 5.90 8.60 -8.50 -
  QoQ % -20.88% 550.00% -73.58% -10.17% -31.40% 201.18% -
  Horiz. % -84.71% -107.06% -16.47% -62.35% -69.41% -101.18% 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 1.0700 1.0100 0.9500 0.9400 0.8200 0.7600 0.6900 34.08%
  QoQ % 5.94% 6.32% 1.06% 14.63% 7.89% 10.14% -
  Horiz. % 155.07% 146.38% 137.68% 136.23% 118.84% 110.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.93 26.05 26.75 22.13 22.38 23.85 27.08 2.09%
  QoQ % 7.22% -2.62% 20.88% -1.12% -6.16% -11.93% -
  Horiz. % 103.14% 96.20% 98.78% 81.72% 82.64% 88.07% 100.00%
EPS 5.95 6.71 1.01 3.89 4.16 6.08 -6.04 -
  QoQ % -11.33% 564.36% -74.04% -6.49% -31.58% 200.66% -
  Horiz. % -98.51% -111.09% -16.72% -64.40% -68.87% -100.66% 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 0.8846 0.7443 0.7029 0.6903 0.5788 0.5372 0.4870 49.03%
  QoQ % 18.85% 5.89% 1.83% 19.26% 7.74% 10.31% -
  Horiz. % 181.64% 152.83% 144.33% 141.75% 118.85% 110.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.2500 1.3900 1.3800 1.4000 1.1100 0.9400 0.8700 -
P/RPS 3.70 3.93 3.82 4.65 3.50 2.79 2.27 38.62%
  QoQ % -5.85% 2.88% -17.85% 32.86% 25.45% 22.91% -
  Horiz. % 163.00% 173.13% 168.28% 204.85% 154.19% 122.91% 100.00%
P/EPS 17.36 15.27 100.75 26.42 18.81 10.93 -10.17 -
  QoQ % 13.69% -84.84% 281.34% 40.46% 72.10% 207.47% -
  Horiz. % -170.70% -150.15% -990.66% -259.78% -184.96% -107.47% 100.00%
EY 5.76 6.55 0.99 3.79 5.32 9.15 -9.83 -
  QoQ % -12.06% 561.62% -73.88% -28.76% -41.86% 193.08% -
  Horiz. % -58.60% -66.63% -10.07% -38.56% -54.12% -93.08% 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 1.17 1.38 1.45 1.49 1.35 1.24 1.26 -4.83%
  QoQ % -15.22% -4.83% -2.68% 10.37% 8.87% -1.59% -
  Horiz. % 92.86% 109.52% 115.08% 118.25% 107.14% 98.41% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 31/05/10 25/02/10 20/11/09 12/08/09 28/05/09 02/03/09 -
Price 1.6800 1.2200 1.4400 1.2800 1.4200 1.2500 0.9400 -
P/RPS 4.97 3.45 3.98 4.25 4.48 3.70 2.45 60.46%
  QoQ % 44.06% -13.32% -6.35% -5.13% 21.08% 51.02% -
  Horiz. % 202.86% 140.82% 162.45% 173.47% 182.86% 151.02% 100.00%
P/EPS 23.33 13.41 105.13 24.15 24.07 14.53 -10.99 -
  QoQ % 73.97% -87.24% 335.32% 0.33% 65.66% 232.21% -
  Horiz. % -212.28% -122.02% -956.60% -219.75% -219.02% -132.21% 100.00%
EY 4.29 7.46 0.95 4.14 4.15 6.88 -9.10 -
  QoQ % -42.49% 685.26% -77.05% -0.24% -39.68% 175.60% -
  Horiz. % -47.14% -81.98% -10.44% -45.49% -45.60% -75.60% 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 1.57 1.21 1.52 1.36 1.73 1.64 1.36 10.07%
  QoQ % 29.75% -20.39% 11.76% -21.39% 5.49% 20.59% -
  Horiz. % 115.44% 88.97% 111.76% 100.00% 127.21% 120.59% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers