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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

114  859  445  953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.17+0.045 
 KANGER 0.275-0.035 
 PASUKGB 0.10-0.025 
 XOX 0.175-0.01 
 IRIS 0.28-0.04 
 BINTAI 0.735-0.04 
 VSOLAR 0.04-0.005 
 SOLUTN 0.70+0.01 
 PHB 0.0250.00 
 IKHMAS 0.19+0.005 

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