Highlights

[AIRASIA] QoQ Quarter Result on 2007-12-31 [#0]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 27-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
31-Dec-2007
Profit Trend QoQ -     36.53%    YoY -     72.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 707,909 608,383 535,156 632,792 461,585 432,154 396,179 47.10%
  QoQ % 16.36% 13.68% -15.43% 37.09% 6.81% 9.08% -
  Horiz. % 178.68% 153.56% 135.08% 159.72% 116.51% 109.08% 100.00%
PBT -504,328 -46,901 110,174 202,024 74,691 130,365 43,072 -
  QoQ % -975.30% -142.57% -45.46% 170.48% -42.71% 202.67% -
  Horiz. % -1,170.90% -108.89% 255.79% 469.04% 173.41% 302.67% 100.00%
Tax 969,855 56,318 51,103 43,699 105,286 54,685 43,801 684.09%
  QoQ % 1,622.10% 10.20% 16.94% -58.49% 92.53% 24.85% -
  Horiz. % 2,214.23% 128.58% 116.67% 99.77% 240.37% 124.85% 100.00%
NP 465,527 9,417 161,277 245,723 179,977 185,050 86,873 205.29%
  QoQ % 4,843.47% -94.16% -34.37% 36.53% -2.74% 113.01% -
  Horiz. % 535.87% 10.84% 185.65% 282.85% 207.17% 213.01% 100.00%
NP to SH 465,527 9,417 161,277 245,723 179,977 185,050 86,873 205.29%
  QoQ % 4,843.47% -94.16% -34.37% 36.53% -2.74% 113.01% -
  Horiz. % 535.87% 10.84% 185.65% 282.85% 207.17% 213.01% 100.00%
Tax Rate - % - % -46.38 % -21.63 % -140.96 % -41.95 % -101.69 % -
  QoQ % 0.00% 0.00% -114.42% 84.66% -236.02% 58.75% -
  Horiz. % 0.00% 0.00% 45.61% 21.27% 138.62% 41.25% 100.00%
Total Cost 242,382 598,966 373,879 387,069 281,608 247,104 309,306 -14.96%
  QoQ % -59.53% 60.20% -3.41% 37.45% 13.96% -20.11% -
  Horiz. % 78.36% 193.65% 120.88% 125.14% 91.05% 79.89% 100.00%
Net Worth 1,795,941 2,260,079 2,253,134 2,102,821 182,314,368 1,639,683 1,502,668 12.58%
  QoQ % -20.54% 0.31% 7.15% -98.85% 11,018.88% 9.12% -
  Horiz. % 119.52% 150.40% 149.94% 139.94% 12,132.71% 109.12% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 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
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,795,941 2,260,079 2,253,134 2,102,821 182,314,368 1,639,683 1,502,668 12.58%
  QoQ % -20.54% 0.31% 7.15% -98.85% 11,018.88% 9.12% -
  Horiz. % 119.52% 150.40% 149.94% 139.94% 12,132.71% 109.12% 100.00%
NOSH 2,363,081 2,354,249 2,371,720 2,362,721 2,337,363 2,342,405 2,347,918 0.43%
  QoQ % 0.38% -0.74% 0.38% 1.08% -0.22% -0.23% -
  Horiz. % 100.65% 100.27% 101.01% 100.63% 99.55% 99.77% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 65.76 % 1.55 % 30.14 % 38.83 % 38.99 % 42.82 % 21.93 % 107.53%
  QoQ % 4,142.58% -94.86% -22.38% -0.41% -8.94% 95.26% -
  Horiz. % 299.86% 7.07% 137.44% 177.06% 177.79% 195.26% 100.00%
ROE 25.92 % 0.42 % 7.16 % 11.69 % 0.10 % 11.29 % 5.78 % 171.20%
  QoQ % 6,071.43% -94.13% -38.75% 11,590.00% -99.11% 95.33% -
  Horiz. % 448.44% 7.27% 123.88% 202.25% 1.73% 195.33% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 29.96 25.84 22.56 26.78 19.75 18.45 16.87 46.50%
  QoQ % 15.94% 14.54% -15.76% 35.59% 7.05% 9.37% -
  Horiz. % 177.59% 153.17% 133.73% 158.74% 117.07% 109.37% 100.00%
EPS -19.60 0.40 6.80 10.40 7.70 7.90 3.70 -
  QoQ % -5,000.00% -94.12% -34.62% 35.06% -2.53% 113.51% -
  Horiz. % -529.73% 10.81% 183.78% 281.08% 208.11% 213.51% 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 0.7600 0.9600 0.9500 0.8900 78.0000 0.7000 0.6400 12.10%
  QoQ % -20.83% 1.05% 6.74% -98.86% 11,042.86% 9.38% -
  Horiz. % 118.75% 150.00% 148.44% 139.06% 12,187.50% 109.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.18 18.20 16.01 18.93 13.81 12.93 11.85 47.12%
  QoQ % 16.37% 13.68% -15.43% 37.07% 6.81% 9.11% -
  Horiz. % 178.73% 153.59% 135.11% 159.75% 116.54% 109.11% 100.00%
EPS 13.93 0.28 4.83 7.35 5.39 5.54 2.60 205.25%
  QoQ % 4,875.00% -94.20% -34.29% 36.36% -2.71% 113.08% -
  Horiz. % 535.77% 10.77% 185.77% 282.69% 207.31% 213.08% 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 0.5374 0.6763 0.6742 0.6292 54.5529 0.4906 0.4496 12.59%
  QoQ % -20.54% 0.31% 7.15% -98.85% 11,019.63% 9.12% -
  Horiz. % 119.53% 150.42% 149.96% 139.95% 12,133.65% 109.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.2400 0.8700 1.3700 1.6000 1.8300 1.9000 1.7700 -
P/RPS 4.14 3.37 6.07 5.97 9.27 10.30 10.49 -46.10%
  QoQ % 22.85% -44.48% 1.68% -35.60% -10.00% -1.81% -
  Horiz. % 39.47% 32.13% 57.86% 56.91% 88.37% 98.19% 100.00%
P/EPS 6.29 217.50 20.15 15.38 23.77 24.05 47.84 -74.05%
  QoQ % -97.11% 979.40% 31.01% -35.30% -1.16% -49.73% -
  Horiz. % 13.15% 454.64% 42.12% 32.15% 49.69% 50.27% 100.00%
EY 15.89 0.46 4.96 6.50 4.21 4.16 2.09 285.22%
  QoQ % 3,354.35% -90.73% -23.69% 54.39% 1.20% 99.04% -
  Horiz. % 760.29% 22.01% 237.32% 311.00% 201.44% 199.04% 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 1.63 0.91 1.44 1.80 0.02 2.71 2.77 -29.71%
  QoQ % 79.12% -36.81% -20.00% 8,900.00% -99.26% -2.17% -
  Horiz. % 58.84% 32.85% 51.99% 64.98% 0.72% 97.83% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 29/05/08 27/02/08 23/11/07 30/08/07 23/05/07 -
Price 1.1100 1.1000 1.0100 1.5400 1.7700 1.8900 1.9300 -
P/RPS 3.71 4.26 4.48 5.75 8.96 10.24 11.44 -52.70%
  QoQ % -12.91% -4.91% -22.09% -35.83% -12.50% -10.49% -
  Horiz. % 32.43% 37.24% 39.16% 50.26% 78.32% 89.51% 100.00%
P/EPS 5.63 275.00 14.85 14.81 22.99 23.92 52.16 -77.24%
  QoQ % -97.95% 1,751.85% 0.27% -35.58% -3.89% -54.14% -
  Horiz. % 10.79% 527.22% 28.47% 28.39% 44.08% 45.86% 100.00%
EY 17.75 0.36 6.73 6.75 4.35 4.18 1.92 338.70%
  QoQ % 4,830.56% -94.65% -0.30% 55.17% 4.07% 117.71% -
  Horiz. % 924.48% 18.75% 350.52% 351.56% 226.56% 217.71% 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 1.46 1.15 1.06 1.73 0.02 2.70 3.02 -38.32%
  QoQ % 26.96% 8.49% -38.73% 8,550.00% -99.26% -10.60% -
  Horiz. % 48.34% 38.08% 35.10% 57.28% 0.66% 89.40% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers