Highlights

[AIRASIA] QoQ Quarter Result on 2013-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     374.89%    YoY -     -44.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,316,992 1,310,916 1,302,436 1,276,639 1,280,293 1,246,256 1,300,784 0.83%
  QoQ % 0.46% 0.65% 2.02% -0.29% 2.73% -4.19% -
  Horiz. % 101.25% 100.78% 100.13% 98.14% 98.42% 95.81% 100.00%
PBT 26,466 255,314 133,832 96,670 25,111 112,609 131,840 -65.68%
  QoQ % -89.63% 90.77% 38.44% 284.97% -77.70% -14.59% -
  Horiz. % 20.07% 193.65% 101.51% 73.32% 19.05% 85.41% 100.00%
Tax -21,069 111,841 5,887 71,831 10,371 -54,261 -27,047 -15.33%
  QoQ % -118.84% 1,799.80% -91.80% 592.61% 119.11% -100.62% -
  Horiz. % 77.90% -413.51% -21.77% -265.58% -38.34% 200.62% 100.00%
NP 5,397 367,155 139,719 168,501 35,482 58,348 104,793 -86.13%
  QoQ % -98.53% 162.78% -17.08% 374.89% -39.19% -44.32% -
  Horiz. % 5.15% 350.36% 133.33% 160.79% 33.86% 55.68% 100.00%
NP to SH 5,397 367,155 139,719 168,501 35,482 58,348 104,793 -86.13%
  QoQ % -98.53% 162.78% -17.08% 374.89% -39.19% -44.32% -
  Horiz. % 5.15% 350.36% 133.33% 160.79% 33.86% 55.68% 100.00%
Tax Rate 79.61 % -43.81 % -4.40 % -74.31 % -41.30 % 48.19 % 20.52 % 146.70%
  QoQ % 281.72% -895.68% 94.08% -79.93% -185.70% 134.84% -
  Horiz. % 387.96% -213.50% -21.44% -362.13% -201.27% 234.84% 100.00%
Total Cost 1,311,595 943,761 1,162,717 1,108,138 1,244,811 1,187,908 1,195,991 6.34%
  QoQ % 38.98% -18.83% 4.93% -10.98% 4.79% -0.68% -
  Horiz. % 109.67% 78.91% 97.22% 92.65% 104.08% 99.32% 100.00%
Net Worth 5,019,209 5,201,362 5,057,827 2,788,147 4,749,129 4,584,485 4,495,068 7.62%
  QoQ % -3.50% 2.84% 81.40% -41.29% 3.59% 1.99% -
  Horiz. % 111.66% 115.71% 112.52% 62.03% 105.65% 101.99% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 5,019,209 5,201,362 5,057,827 2,788,147 4,749,129 4,584,485 4,495,068 7.62%
  QoQ % -3.50% 2.84% 81.40% -41.29% 3.59% 1.99% -
  Horiz. % 111.66% 115.71% 112.52% 62.03% 105.65% 101.99% 100.00%
NOSH 2,698,499 2,781,477 2,794,380 2,788,147 2,729,384 2,778,476 2,757,710 -1.44%
  QoQ % -2.98% -0.46% 0.22% 2.15% -1.77% 0.75% -
  Horiz. % 97.85% 100.86% 101.33% 101.10% 98.97% 100.75% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.41 % 28.01 % 10.73 % 13.20 % 2.77 % 4.68 % 8.06 % -86.25%
  QoQ % -98.54% 161.04% -18.71% 376.53% -40.81% -41.94% -
  Horiz. % 5.09% 347.52% 133.13% 163.77% 34.37% 58.06% 100.00%
ROE 0.11 % 7.06 % 2.76 % 6.04 % 0.75 % 1.27 % 2.33 % -86.91%
  QoQ % -98.44% 155.80% -54.30% 705.33% -40.94% -45.49% -
  Horiz. % 4.72% 303.00% 118.45% 259.23% 32.19% 54.51% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 48.80 47.13 46.61 45.79 46.91 44.85 47.17 2.29%
  QoQ % 3.54% 1.12% 1.79% -2.39% 4.59% -4.92% -
  Horiz. % 103.46% 99.92% 98.81% 97.07% 99.45% 95.08% 100.00%
EPS 0.20 13.20 5.00 6.10 1.30 2.10 3.80 -85.93%
  QoQ % -98.48% 164.00% -18.03% 369.23% -38.10% -44.74% -
  Horiz. % 5.26% 347.37% 131.58% 160.53% 34.21% 55.26% 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 1.8600 1.8700 1.8100 1.0000 1.7400 1.6500 1.6300 9.19%
  QoQ % -0.53% 3.31% 81.00% -42.53% 5.45% 1.23% -
  Horiz. % 114.11% 114.72% 111.04% 61.35% 106.75% 101.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 39.41 39.23 38.97 38.20 38.31 37.29 38.92 0.84%
  QoQ % 0.46% 0.67% 2.02% -0.29% 2.74% -4.19% -
  Horiz. % 101.26% 100.80% 100.13% 98.15% 98.43% 95.81% 100.00%
EPS 0.16 10.99 4.18 5.04 1.06 1.75 3.14 -86.23%
  QoQ % -98.54% 162.92% -17.06% 375.47% -39.43% -44.27% -
  Horiz. % 5.10% 350.00% 133.12% 160.51% 33.76% 55.73% 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 1.5019 1.5564 1.5134 0.8343 1.4211 1.3718 1.3450 7.63%
  QoQ % -3.50% 2.84% 81.40% -41.29% 3.59% 1.99% -
  Horiz. % 111.67% 115.72% 112.52% 62.03% 105.66% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.5300 2.3000 2.5500 2.2000 2.5600 3.1900 2.8300 -
P/RPS 5.18 4.88 5.47 4.80 5.46 7.11 6.00 -9.32%
  QoQ % 6.15% -10.79% 13.96% -12.09% -23.21% 18.50% -
  Horiz. % 86.33% 81.33% 91.17% 80.00% 91.00% 118.50% 100.00%
P/EPS 1,265.00 17.42 51.00 36.40 196.92 151.90 74.47 559.67%
  QoQ % 7,161.77% -65.84% 40.11% -81.52% 29.64% 103.97% -
  Horiz. % 1,698.67% 23.39% 68.48% 48.88% 264.43% 203.97% 100.00%
EY 0.08 5.74 1.96 2.75 0.51 0.66 1.34 -84.70%
  QoQ % -98.61% 192.86% -28.73% 439.22% -22.73% -50.75% -
  Horiz. % 5.97% 428.36% 146.27% 205.22% 38.06% 49.25% 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 1.23 1.41 2.20 1.47 1.93 1.74 -15.14%
  QoQ % 10.57% -12.77% -35.91% 49.66% -23.83% 10.92% -
  Horiz. % 78.16% 70.69% 81.03% 126.44% 84.48% 110.92% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 20/05/14 26/02/14 20/11/13 21/08/13 22/05/13 -
Price 2.4600 2.3800 2.3300 2.3800 2.5100 2.9800 3.2400 -
P/RPS 5.04 5.05 5.00 5.20 5.35 6.64 6.87 -18.64%
  QoQ % -0.20% 1.00% -3.85% -2.80% -19.43% -3.35% -
  Horiz. % 73.36% 73.51% 72.78% 75.69% 77.87% 96.65% 100.00%
P/EPS 1,230.00 18.03 46.60 39.38 193.08 141.90 85.26 491.65%
  QoQ % 6,721.96% -61.31% 18.33% -79.60% 36.07% 66.43% -
  Horiz. % 1,442.65% 21.15% 54.66% 46.19% 226.46% 166.43% 100.00%
EY 0.08 5.55 2.15 2.54 0.52 0.70 1.17 -83.25%
  QoQ % -98.56% 158.14% -15.35% 388.46% -25.71% -40.17% -
  Horiz. % 6.84% 474.36% 183.76% 217.09% 44.44% 59.83% 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 1.32 1.27 1.29 2.38 1.44 1.81 1.99 -23.92%
  QoQ % 3.94% -1.55% -45.80% 65.28% -20.44% -9.05% -
  Horiz. % 66.33% 63.82% 64.82% 119.60% 72.36% 90.95% 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.
 


 

452  180  491  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.755+0.17 
 IRIS 0.17+0.005 
 ECONBHD-WA 0.30+0.11 
 WCT-WE 0.13+0.055 
 SAPNRG 0.32+0.01 
 ARMADA 0.195+0.005 
 GADANG 0.835+0.12 
 MRCB 1.05+0.09 
Partners & Brokers