Highlights

[AIRASIA] QoQ Quarter Result on 2015-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -266.95%    YoY -     -7,617.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,623,550 1,699,294 2,167,768 1,515,671 1,324,819 1,296,831 1,478,193 6.46%
  QoQ % -4.46% -21.61% 43.02% 14.41% 2.16% -12.27% -
  Horiz. % 109.83% 114.96% 146.65% 102.54% 89.62% 87.73% 100.00%
PBT 253,812 1,093,371 434,513 -461,701 48,763 193,299 -391,986 -
  QoQ % -76.79% 151.63% 194.11% -1,046.83% -74.77% 149.31% -
  Horiz. % -64.75% -278.93% -110.85% 117.79% -12.44% -49.31% 100.00%
Tax 88,070 -216,429 119,685 55,969 194,264 -43,968 -36,523 -
  QoQ % 140.69% -280.83% 113.84% -71.19% 541.83% -20.38% -
  Horiz. % -241.14% 592.58% -327.70% -153.24% -531.89% 120.38% 100.00%
NP 341,882 876,942 554,198 -405,732 243,027 149,331 -428,509 -
  QoQ % -61.01% 58.24% 236.59% -266.95% 62.74% 134.85% -
  Horiz. % -79.78% -204.65% -129.33% 94.68% -56.71% -34.85% 100.00%
NP to SH 342,117 877,793 554,198 -405,732 243,027 149,331 -428,509 -
  QoQ % -61.03% 58.39% 236.59% -266.95% 62.74% 134.85% -
  Horiz. % -79.84% -204.85% -129.33% 94.68% -56.71% -34.85% 100.00%
Tax Rate -34.70 % 19.79 % -27.54 % - % -398.38 % 22.75 % - % -
  QoQ % -275.34% 171.86% 0.00% 0.00% -1,851.12% 0.00% -
  Horiz. % -152.53% 86.99% -121.05% 0.00% -1,751.12% 100.00% -
Total Cost 1,281,668 822,352 1,613,570 1,921,403 1,081,792 1,147,500 1,906,702 -23.28%
  QoQ % 55.85% -49.04% -16.02% 77.61% -5.73% -39.82% -
  Horiz. % 67.22% 43.13% 84.63% 100.77% 56.74% 60.18% 100.00%
Net Worth 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 4,645,853 4,563,342 14.51%
  QoQ % 11.46% 12.57% 17.04% -20.30% 2.82% 1.81% -
  Horiz. % 122.51% 109.92% 97.64% 83.43% 104.68% 101.81% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 4,645,853 4,563,342 14.51%
  QoQ % 11.46% 12.57% 17.04% -20.30% 2.82% 1.81% -
  Horiz. % 122.51% 109.92% 97.64% 83.43% 104.68% 101.81% 100.00%
NOSH 2,781,438 2,786,644 2,784,914 2,778,986 2,793,413 2,765,388 2,782,526 -0.03%
  QoQ % -0.19% 0.06% 0.21% -0.52% 1.01% -0.62% -
  Horiz. % 99.96% 100.15% 100.09% 99.87% 100.39% 99.38% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 21.06 % 51.61 % 25.57 % -26.77 % 18.34 % 11.52 % -28.99 % -
  QoQ % -59.19% 101.84% 195.52% -245.97% 59.20% 139.74% -
  Horiz. % -72.65% -178.03% -88.20% 92.34% -63.26% -39.74% 100.00%
ROE 6.12 % 17.50 % 12.44 % -10.66 % 5.09 % 3.21 % -9.39 % -
  QoQ % -65.03% 40.68% 216.70% -309.43% 58.57% 134.19% -
  Horiz. % -65.18% -186.37% -132.48% 113.53% -54.21% -34.19% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 58.37 60.98 77.84 54.54 47.43 46.90 53.12 6.49%
  QoQ % -4.28% -21.66% 42.72% 14.99% 1.13% -11.71% -
  Horiz. % 109.88% 114.80% 146.54% 102.67% 89.29% 88.29% 100.00%
EPS 12.30 31.50 19.90 -14.60 8.70 5.40 -15.40 -
  QoQ % -60.95% 58.29% 236.30% -267.82% 61.11% 135.06% -
  Horiz. % -79.87% -204.55% -129.22% 94.81% -56.49% -35.06% 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 2.0100 1.8000 1.6000 1.3700 1.7100 1.6800 1.6400 14.54%
  QoQ % 11.67% 12.50% 16.79% -19.88% 1.79% 2.44% -
  Horiz. % 122.56% 109.76% 97.56% 83.54% 104.27% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 48.58 50.85 64.86 45.35 39.64 38.80 44.23 6.46%
  QoQ % -4.46% -21.60% 43.02% 14.40% 2.16% -12.28% -
  Horiz. % 109.83% 114.97% 146.64% 102.53% 89.62% 87.72% 100.00%
EPS 10.24 26.27 16.58 -12.14 7.27 4.47 -12.82 -
  QoQ % -61.02% 58.44% 236.57% -266.99% 62.64% 134.87% -
  Horiz. % -79.88% -204.91% -129.33% 94.70% -56.71% -34.87% 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 1.6729 1.5009 1.3333 1.1392 1.4293 1.3902 1.3655 14.51%
  QoQ % 11.46% 12.57% 17.04% -20.30% 2.81% 1.81% -
  Horiz. % 122.51% 109.92% 97.64% 83.43% 104.67% 101.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.6000 1.8300 1.2900 1.2800 1.5400 2.3800 2.7200 -
P/RPS 4.45 3.00 1.66 2.35 3.25 5.08 5.12 -8.93%
  QoQ % 48.33% 80.72% -29.36% -27.69% -36.02% -0.78% -
  Horiz. % 86.91% 58.59% 32.42% 45.90% 63.48% 99.22% 100.00%
P/EPS 21.14 5.81 6.48 -8.77 17.70 44.07 -17.66 -
  QoQ % 263.86% -10.34% 173.89% -149.55% -59.84% 349.55% -
  Horiz. % -119.71% -32.90% -36.69% 49.66% -100.23% -249.55% 100.00%
EY 4.73 17.21 15.43 -11.41 5.65 2.27 -5.66 -
  QoQ % -72.52% 11.54% 235.23% -301.95% 148.90% 140.11% -
  Horiz. % -83.57% -304.06% -272.61% 201.59% -99.82% -40.11% 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 1.29 1.02 0.81 0.93 0.90 1.42 1.66 -15.49%
  QoQ % 26.47% 25.93% -12.90% 3.33% -36.62% -14.46% -
  Horiz. % 77.71% 61.45% 48.80% 56.02% 54.22% 85.54% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 26/02/16 27/11/15 26/08/15 28/05/15 26/02/15 -
Price 2.9900 2.1200 1.3900 1.3300 0.7800 2.0800 2.7000 -
P/RPS 5.12 3.48 1.79 2.44 1.64 4.44 5.08 0.52%
  QoQ % 47.13% 94.41% -26.64% 48.78% -63.06% -12.60% -
  Horiz. % 100.79% 68.50% 35.24% 48.03% 32.28% 87.40% 100.00%
P/EPS 24.31 6.73 6.98 -9.11 8.97 38.52 -17.53 -
  QoQ % 261.22% -3.58% 176.62% -201.56% -76.71% 319.74% -
  Horiz. % -138.68% -38.39% -39.82% 51.97% -51.17% -219.74% 100.00%
EY 4.11 14.86 14.32 -10.98 11.15 2.60 -5.70 -
  QoQ % -72.34% 3.77% 230.42% -198.48% 328.85% 145.61% -
  Horiz. % -72.11% -260.70% -251.23% 192.63% -195.61% -45.61% 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 1.49 1.18 0.87 0.97 0.46 1.24 1.65 -6.58%
  QoQ % 26.27% 35.63% -10.31% 110.87% -62.90% -24.85% -
  Horiz. % 90.30% 71.52% 52.73% 58.79% 27.88% 75.15% 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.
 


 

288  254  588  1203 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 SAPNRG 0.295+0.005 
 VSOLAR 0.09+0.005 
 MNC-PA 0.0350.00 
 KNM 0.42+0.005 
 PWORTH 0.05+0.005 
 GPACKET-WB 0.270.00 
 MNC 0.1150.00 
 ECOWLD 0.665+0.02 
 VELESTO 0.31+0.005 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers