Highlights

[AIRASIA] QoQ Quarter Result on 2008-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 02-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -143.33%    YoY -     -182.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 739,668 747,996 797,131 904,988 707,909 608,383 535,156 24.06%
  QoQ % -1.11% -6.16% -11.92% 27.84% 16.36% 13.68% -
  Horiz. % 138.22% 139.77% 148.95% 169.11% 132.28% 113.68% 100.00%
PBT 136,260 138,161 124,118 -429,733 -504,328 -46,901 110,174 15.20%
  QoQ % -1.38% 11.31% 128.88% 14.79% -975.30% -142.57% -
  Horiz. % 123.68% 125.40% 112.66% -390.05% -457.76% -42.57% 100.00%
Tax -6,188 1,015 79,032 228,004 969,855 56,318 51,103 -
  QoQ % -709.66% -98.72% -65.34% -76.49% 1,622.10% 10.20% -
  Horiz. % -12.11% 1.99% 154.65% 446.17% 1,897.84% 110.20% 100.00%
NP 130,072 139,176 203,150 -201,729 465,527 9,417 161,277 -13.34%
  QoQ % -6.54% -31.49% 200.70% -143.33% 4,843.47% -94.16% -
  Horiz. % 80.65% 86.30% 125.96% -125.08% 288.65% 5.84% 100.00%
NP to SH 130,072 139,176 203,150 -201,729 465,527 9,417 161,277 -13.34%
  QoQ % -6.54% -31.49% 200.70% -143.33% 4,843.47% -94.16% -
  Horiz. % 80.65% 86.30% 125.96% -125.08% 288.65% 5.84% 100.00%
Tax Rate 4.54 % -0.73 % -63.67 % - % - % - % -46.38 % -
  QoQ % 721.92% 98.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -9.79% 1.57% 137.28% 0.00% 0.00% 0.00% 100.00%
Total Cost 609,596 608,820 593,981 1,106,717 242,382 598,966 373,879 38.49%
  QoQ % 0.13% 2.50% -46.33% 356.60% -59.53% 60.20% -
  Horiz. % 163.05% 162.84% 158.87% 296.01% 64.83% 160.20% 100.00%
Net Worth 2,306,937 1,934,310 1,795,278 1,627,525 1,795,941 2,260,079 2,253,134 1.58%
  QoQ % 19.26% 7.74% 10.31% -9.38% -20.54% 0.31% -
  Horiz. % 102.39% 85.85% 79.68% 72.23% 79.71% 100.31% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,306,937 1,934,310 1,795,278 1,627,525 1,795,941 2,260,079 2,253,134 1.58%
  QoQ % 19.26% 7.74% 10.31% -9.38% -20.54% 0.31% -
  Horiz. % 102.39% 85.85% 79.68% 72.23% 79.71% 100.31% 100.00%
NOSH 2,454,188 2,358,915 2,362,209 2,358,733 2,363,081 2,354,249 2,371,720 2.30%
  QoQ % 4.04% -0.14% 0.15% -0.18% 0.38% -0.74% -
  Horiz. % 103.48% 99.46% 99.60% 99.45% 99.64% 99.26% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.59 % 18.61 % 25.49 % -22.29 % 65.76 % 1.55 % 30.14 % -30.14%
  QoQ % -5.48% -26.99% 214.36% -133.90% 4,142.58% -94.86% -
  Horiz. % 58.36% 61.75% 84.57% -73.95% 218.18% 5.14% 100.00%
ROE 5.64 % 7.20 % 11.32 % -12.39 % 25.92 % 0.42 % 7.16 % -14.70%
  QoQ % -21.67% -36.40% 191.36% -147.80% 6,071.43% -94.13% -
  Horiz. % 78.77% 100.56% 158.10% -173.04% 362.01% 5.87% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.14 31.71 33.75 38.37 29.96 25.84 22.56 21.28%
  QoQ % -4.95% -6.04% -12.04% 28.07% 15.94% 14.54% -
  Horiz. % 133.60% 140.56% 149.60% 170.08% 132.80% 114.54% 100.00%
EPS 5.30 5.90 8.60 -8.50 -19.60 0.40 6.80 -15.29%
  QoQ % -10.17% -31.40% 201.18% 56.63% -5,000.00% -94.12% -
  Horiz. % 77.94% 86.76% 126.47% -125.00% -288.24% 5.88% 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 0.9400 0.8200 0.7600 0.6900 0.7600 0.9600 0.9500 -0.70%
  QoQ % 14.63% 7.89% 10.14% -9.21% -20.83% 1.05% -
  Horiz. % 98.95% 86.32% 80.00% 72.63% 80.00% 101.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.13 22.38 23.85 27.08 21.18 18.20 16.01 24.06%
  QoQ % -1.12% -6.16% -11.93% 27.86% 16.37% 13.68% -
  Horiz. % 138.23% 139.79% 148.97% 169.14% 132.29% 113.68% 100.00%
EPS 3.89 4.16 6.08 -6.04 13.93 0.28 4.83 -13.43%
  QoQ % -6.49% -31.58% 200.66% -143.36% 4,875.00% -94.20% -
  Horiz. % 80.54% 86.13% 125.88% -125.05% 288.41% 5.80% 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 0.6903 0.5788 0.5372 0.4870 0.5374 0.6763 0.6742 1.58%
  QoQ % 19.26% 7.74% 10.31% -9.38% -20.54% 0.31% -
  Horiz. % 102.39% 85.85% 79.68% 72.23% 79.71% 100.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.4000 1.1100 0.9400 0.8700 1.2400 0.8700 1.3700 -
P/RPS 4.65 3.50 2.79 2.27 4.14 3.37 6.07 -16.26%
  QoQ % 32.86% 25.45% 22.91% -45.17% 22.85% -44.48% -
  Horiz. % 76.61% 57.66% 45.96% 37.40% 68.20% 55.52% 100.00%
P/EPS 26.42 18.81 10.93 -10.17 6.29 217.50 20.15 19.78%
  QoQ % 40.46% 72.10% 207.47% -261.69% -97.11% 979.40% -
  Horiz. % 131.12% 93.35% 54.24% -50.47% 31.22% 1,079.40% 100.00%
EY 3.79 5.32 9.15 -9.83 15.89 0.46 4.96 -16.41%
  QoQ % -28.76% -41.86% 193.08% -161.86% 3,354.35% -90.73% -
  Horiz. % 76.41% 107.26% 184.48% -198.19% 320.36% 9.27% 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 1.35 1.24 1.26 1.63 0.91 1.44 2.30%
  QoQ % 10.37% 8.87% -1.59% -22.70% 79.12% -36.81% -
  Horiz. % 103.47% 93.75% 86.11% 87.50% 113.19% 63.19% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 12/08/09 28/05/09 02/03/09 28/11/08 28/08/08 29/05/08 -
Price 1.2800 1.4200 1.2500 0.9400 1.1100 1.1000 1.0100 -
P/RPS 4.25 4.48 3.70 2.45 3.71 4.26 4.48 -3.45%
  QoQ % -5.13% 21.08% 51.02% -33.96% -12.91% -4.91% -
  Horiz. % 94.87% 100.00% 82.59% 54.69% 82.81% 95.09% 100.00%
P/EPS 24.15 24.07 14.53 -10.99 5.63 275.00 14.85 38.25%
  QoQ % 0.33% 65.66% 232.21% -295.20% -97.95% 1,751.85% -
  Horiz. % 162.63% 162.09% 97.85% -74.01% 37.91% 1,851.85% 100.00%
EY 4.14 4.15 6.88 -9.10 17.75 0.36 6.73 -27.65%
  QoQ % -0.24% -39.68% 175.60% -151.27% 4,830.56% -94.65% -
  Horiz. % 61.52% 61.66% 102.23% -135.22% 263.74% 5.35% 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 1.36 1.73 1.64 1.36 1.46 1.15 1.06 18.06%
  QoQ % -21.39% 5.49% 20.59% -6.85% 26.96% 8.49% -
  Horiz. % 128.30% 163.21% 154.72% 128.30% 137.74% 108.49% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers