Highlights

[AIRASIA] QoQ Quarter Result on 2010-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     64.52%    YoY -     151.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,081,773 1,053,283 1,186,467 979,710 933,402 870,605 894,059 13.59%
  QoQ % 2.70% -11.23% 21.10% 4.96% 7.21% -2.62% -
  Horiz. % 121.00% 117.81% 132.71% 109.58% 104.40% 97.38% 100.00%
PBT 145,033 202,874 390,221 310,342 144,210 256,182 223,750 -25.16%
  QoQ % -28.51% -48.01% 25.74% 115.20% -43.71% 14.49% -
  Horiz. % 64.82% 90.67% 174.40% 138.70% 64.45% 114.49% 100.00%
Tax -40,776 -30,946 -73,670 16,944 54,720 -32,072 -189,879 -64.24%
  QoQ % -31.77% 57.99% -534.79% -69.04% 270.62% 83.11% -
  Horiz. % 21.47% 16.30% 38.80% -8.92% -28.82% 16.89% 100.00%
NP 104,257 171,928 316,551 327,286 198,930 224,110 33,871 112.04%
  QoQ % -39.36% -45.69% -3.28% 64.52% -11.24% 561.66% -
  Horiz. % 307.81% 507.60% 934.58% 966.27% 587.32% 661.66% 100.00%
NP to SH 104,257 171,928 316,551 327,286 198,930 224,110 33,871 112.04%
  QoQ % -39.36% -45.69% -3.28% 64.52% -11.24% 561.66% -
  Horiz. % 307.81% 507.60% 934.58% 966.27% 587.32% 661.66% 100.00%
Tax Rate 28.11 % 15.25 % 18.88 % -5.46 % -37.94 % 12.52 % 84.86 % -52.22%
  QoQ % 84.33% -19.23% 445.79% 85.61% -403.04% -85.25% -
  Horiz. % 33.13% 17.97% 22.25% -6.43% -44.71% 14.75% 100.00%
Total Cost 977,516 881,355 869,916 652,424 734,472 646,495 860,188 8.92%
  QoQ % 10.91% 1.31% 33.34% -11.17% 13.61% -24.84% -
  Horiz. % 113.64% 102.46% 101.13% 75.85% 85.39% 75.16% 100.00%
Net Worth 3,868,520 3,826,784 3,605,928 3,300,363 2,956,321 2,487,374 2,349,166 39.58%
  QoQ % 1.09% 6.12% 9.26% 11.64% 18.85% 5.88% -
  Horiz. % 164.68% 162.90% 153.50% 140.49% 125.85% 105.88% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,868,520 3,826,784 3,605,928 3,300,363 2,956,321 2,487,374 2,349,166 39.58%
  QoQ % 1.09% 6.12% 9.26% 11.64% 18.85% 5.88% -
  Horiz. % 164.68% 162.90% 153.50% 140.49% 125.85% 105.88% 100.00%
NOSH 2,743,631 2,773,032 2,752,617 2,750,302 2,762,916 2,462,747 2,472,806 7.19%
  QoQ % -1.06% 0.74% 0.08% -0.46% 12.19% -0.41% -
  Horiz. % 110.95% 112.14% 111.32% 111.22% 111.73% 99.59% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.64 % 16.32 % 26.68 % 33.41 % 21.31 % 25.74 % 3.79 % 86.65%
  QoQ % -40.93% -38.83% -20.14% 56.78% -17.21% 579.16% -
  Horiz. % 254.35% 430.61% 703.96% 881.53% 562.27% 679.16% 100.00%
ROE 2.70 % 4.49 % 8.78 % 9.92 % 6.73 % 9.01 % 1.44 % 52.23%
  QoQ % -39.87% -48.86% -11.49% 47.40% -25.31% 525.69% -
  Horiz. % 187.50% 311.81% 609.72% 688.89% 467.36% 625.69% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 39.43 37.98 43.10 35.62 33.78 35.35 36.16 5.96%
  QoQ % 3.82% -11.88% 21.00% 5.45% -4.44% -2.24% -
  Horiz. % 109.04% 105.03% 119.19% 98.51% 93.42% 97.76% 100.00%
EPS 3.80 6.20 11.50 11.90 7.20 9.10 1.40 94.94%
  QoQ % -38.71% -46.09% -3.36% 65.28% -20.88% 550.00% -
  Horiz. % 271.43% 442.86% 821.43% 850.00% 514.29% 650.00% 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 1.4100 1.3800 1.3100 1.2000 1.0700 1.0100 0.9500 30.21%
  QoQ % 2.17% 5.34% 9.17% 12.15% 5.94% 6.32% -
  Horiz. % 148.42% 145.26% 137.89% 126.32% 112.63% 106.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 32.37 31.52 35.50 29.32 27.93 26.05 26.75 13.60%
  QoQ % 2.70% -11.21% 21.08% 4.98% 7.22% -2.62% -
  Horiz. % 121.01% 117.83% 132.71% 109.61% 104.41% 97.38% 100.00%
EPS 3.12 5.14 9.47 9.79 5.95 6.71 1.01 112.55%
  QoQ % -39.30% -45.72% -3.27% 64.54% -11.33% 564.36% -
  Horiz. % 308.91% 508.91% 937.62% 969.31% 589.11% 664.36% 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 1.1576 1.1451 1.0790 0.9875 0.8846 0.7443 0.7029 39.59%
  QoQ % 1.09% 6.13% 9.27% 11.63% 18.85% 5.89% -
  Horiz. % 164.69% 162.91% 153.51% 140.49% 125.85% 105.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.5200 2.6900 2.5300 2.2500 1.2500 1.3900 1.3800 -
P/RPS 8.93 7.08 5.87 6.32 3.70 3.93 3.82 76.41%
  QoQ % 26.13% 20.61% -7.12% 70.81% -5.85% 2.88% -
  Horiz. % 233.77% 185.34% 153.66% 165.45% 96.86% 102.88% 100.00%
P/EPS 92.63 43.39 22.00 18.91 17.36 15.27 100.75 -5.46%
  QoQ % 113.48% 97.23% 16.34% 8.93% 13.69% -84.84% -
  Horiz. % 91.94% 43.07% 21.84% 18.77% 17.23% 15.16% 100.00%
EY 1.08 2.30 4.55 5.29 5.76 6.55 0.99 5.99%
  QoQ % -53.04% -49.45% -13.99% -8.16% -12.06% 561.62% -
  Horiz. % 109.09% 232.32% 459.60% 534.34% 581.82% 661.62% 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 2.50 1.95 1.93 1.87 1.17 1.38 1.45 43.93%
  QoQ % 28.21% 1.04% 3.21% 59.83% -15.22% -4.83% -
  Horiz. % 172.41% 134.48% 133.10% 128.97% 80.69% 95.17% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 24/02/11 25/11/10 18/08/10 31/05/10 25/02/10 -
Price 3.6200 3.0600 2.3500 2.5500 1.6800 1.2200 1.4400 -
P/RPS 9.18 8.06 5.45 7.16 4.97 3.45 3.98 74.84%
  QoQ % 13.90% 47.89% -23.88% 44.06% 44.06% -13.32% -
  Horiz. % 230.65% 202.51% 136.93% 179.90% 124.87% 86.68% 100.00%
P/EPS 95.26 49.35 20.43 21.43 23.33 13.41 105.13 -6.38%
  QoQ % 93.03% 141.56% -4.67% -8.14% 73.97% -87.24% -
  Horiz. % 90.61% 46.94% 19.43% 20.38% 22.19% 12.76% 100.00%
EY 1.05 2.03 4.89 4.67 4.29 7.46 0.95 6.92%
  QoQ % -48.28% -58.49% 4.71% 8.86% -42.49% 685.26% -
  Horiz. % 110.53% 213.68% 514.74% 491.58% 451.58% 785.26% 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 2.57 2.22 1.79 2.12 1.57 1.21 1.52 42.06%
  QoQ % 15.77% 24.02% -15.57% 35.03% 29.75% -20.39% -
  Horiz. % 169.08% 146.05% 117.76% 139.47% 103.29% 79.61% 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
 
 

171  454  541  1285 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.090.00 
 VC 0.05-0.005 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.65-0.13 
 VIVOCOM 0.0450.00 
 HWGB 0.77+0.055 
 KSTAR 0.435+0.065 

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!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS