Highlights

[AIRASIA] QoQ Quarter Result on 2007-03-31 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 23-May-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Mar-2007  [#3]
Profit Trend QoQ -     -38.84%    YoY -     517.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 632,792 461,585 432,154 396,179 442,835 332,093 313,725 59.44%
  QoQ % 37.09% 6.81% 9.08% -10.54% 33.35% 5.85% -
  Horiz. % 201.70% 147.13% 137.75% 126.28% 141.15% 105.85% 100.00%
PBT 202,024 74,691 130,365 43,072 85,189 5,340 13,893 492.86%
  QoQ % 170.48% -42.71% 202.67% -49.44% 1,495.30% -61.56% -
  Horiz. % 1,454.14% 537.62% 938.35% 310.03% 613.18% 38.44% 100.00%
Tax 43,699 105,286 54,685 43,801 56,861 64,662 116,876 -48.01%
  QoQ % -58.49% 92.53% 24.85% -22.97% -12.06% -44.67% -
  Horiz. % 37.39% 90.08% 46.79% 37.48% 48.65% 55.33% 100.00%
NP 245,723 179,977 185,050 86,873 142,050 70,002 130,769 52.10%
  QoQ % 36.53% -2.74% 113.01% -38.84% 102.92% -46.47% -
  Horiz. % 187.91% 137.63% 141.51% 66.43% 108.63% 53.53% 100.00%
NP to SH 245,723 179,977 185,050 86,873 142,050 70,002 130,769 52.10%
  QoQ % 36.53% -2.74% 113.01% -38.84% 102.92% -46.47% -
  Horiz. % 187.91% 137.63% 141.51% 66.43% 108.63% 53.53% 100.00%
Tax Rate -21.63 % -140.96 % -41.95 % -101.69 % -66.75 % -1,210.90 % -841.26 % -91.23%
  QoQ % 84.66% -236.02% 58.75% -52.34% 94.49% -43.94% -
  Horiz. % 2.57% 16.76% 4.99% 12.09% 7.93% 143.94% 100.00%
Total Cost 387,069 281,608 247,104 309,306 300,785 262,091 182,956 64.58%
  QoQ % 37.45% 13.96% -20.11% 2.83% 14.76% 43.25% -
  Horiz. % 211.56% 153.92% 135.06% 169.06% 164.40% 143.25% 100.00%
Net Worth 2,102,821 182,314,368 1,639,683 1,502,668 0 0 1,126,913 51.40%
  QoQ % -98.85% 11,018.88% 9.12% 0.00% 0.00% 0.00% -
  Horiz. % 186.60% 16,178.20% 145.50% 133.34% 0.00% 0.00% 100.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 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
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,102,821 182,314,368 1,639,683 1,502,668 0 0 1,126,913 51.40%
  QoQ % -98.85% 11,018.88% 9.12% 0.00% 0.00% 0.00% -
  Horiz. % 186.60% 16,178.20% 145.50% 133.34% 0.00% 0.00% 100.00%
NOSH 2,362,721 2,337,363 2,342,405 2,347,918 2,345,687 2,824,999 2,299,823 1.81%
  QoQ % 1.08% -0.22% -0.23% 0.10% -16.97% 22.84% -
  Horiz. % 102.73% 101.63% 101.85% 102.09% 101.99% 122.84% 100.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 38.83 % 38.99 % 42.82 % 21.93 % 32.08 % 21.08 % 41.68 % -4.60%
  QoQ % -0.41% -8.94% 95.26% -31.64% 52.18% -49.42% -
  Horiz. % 93.16% 93.55% 102.74% 52.62% 76.97% 50.58% 100.00%
ROE 11.69 % 0.10 % 11.29 % 5.78 % - % - % 11.60 % 0.52%
  QoQ % 11,590.00% -99.11% 95.33% 0.00% 0.00% 0.00% -
  Horiz. % 100.78% 0.86% 97.33% 49.83% 0.00% 0.00% 100.00%
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 26.78 19.75 18.45 16.87 18.88 11.76 13.64 56.60%
  QoQ % 35.59% 7.05% 9.37% -10.65% 60.54% -13.78% -
  Horiz. % 196.33% 144.79% 135.26% 123.68% 138.42% 86.22% 100.00%
EPS 10.40 7.70 7.90 3.70 6.10 3.00 5.60 50.92%
  QoQ % 35.06% -2.53% 113.51% -39.34% 103.33% -46.43% -
  Horiz. % 185.71% 137.50% 141.07% 66.07% 108.93% 53.57% 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 0.8900 78.0000 0.7000 0.6400 0.0000 0.0000 0.4900 48.70%
  QoQ % -98.86% 11,042.86% 9.38% 0.00% 0.00% 0.00% -
  Horiz. % 181.63% 15,918.37% 142.86% 130.61% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.93 13.81 12.93 11.85 13.25 9.94 9.39 59.38%
  QoQ % 37.07% 6.81% 9.11% -10.57% 33.30% 5.86% -
  Horiz. % 201.60% 147.07% 137.70% 126.20% 141.11% 105.86% 100.00%
EPS 7.35 5.39 5.54 2.60 4.25 2.09 3.91 52.14%
  QoQ % 36.36% -2.71% 113.08% -38.82% 103.35% -46.55% -
  Horiz. % 187.98% 137.85% 141.69% 66.50% 108.70% 53.45% 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 0.6292 54.5529 0.4906 0.4496 0.0000 0.0000 0.3372 51.39%
  QoQ % -98.85% 11,019.63% 9.12% 0.00% 0.00% 0.00% -
  Horiz. % 186.60% 16,178.20% 145.49% 133.33% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.6000 1.8300 1.9000 1.7700 1.5100 1.5300 1.5000 -
P/RPS 5.97 9.27 10.30 10.49 8.00 13.02 11.00 -33.39%
  QoQ % -35.60% -10.00% -1.81% 31.12% -38.56% 18.36% -
  Horiz. % 54.27% 84.27% 93.64% 95.36% 72.73% 118.36% 100.00%
P/EPS 15.38 23.77 24.05 47.84 24.93 61.74 26.38 -30.14%
  QoQ % -35.30% -1.16% -49.73% 91.90% -59.62% 134.04% -
  Horiz. % 58.30% 90.11% 91.17% 181.35% 94.50% 234.04% 100.00%
EY 6.50 4.21 4.16 2.09 4.01 1.62 3.79 43.14%
  QoQ % 54.39% 1.20% 99.04% -47.88% 147.53% -57.26% -
  Horiz. % 171.50% 111.08% 109.76% 55.15% 105.80% 42.74% 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 1.80 0.02 2.71 2.77 0.00 0.00 3.06 -29.73%
  QoQ % 8,900.00% -99.26% -2.17% 0.00% 0.00% 0.00% -
  Horiz. % 58.82% 0.65% 88.56% 90.52% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 23/11/07 30/08/07 23/05/07 28/02/07 30/11/06 29/08/06 -
Price 1.5400 1.7700 1.8900 1.9300 1.6300 1.5300 1.3300 -
P/RPS 5.75 8.96 10.24 11.44 8.63 13.02 9.75 -29.61%
  QoQ % -35.83% -12.50% -10.49% 32.56% -33.72% 33.54% -
  Horiz. % 58.97% 91.90% 105.03% 117.33% 88.51% 133.54% 100.00%
P/EPS 14.81 22.99 23.92 52.16 26.92 61.74 23.39 -26.20%
  QoQ % -35.58% -3.89% -54.14% 93.76% -56.40% 163.96% -
  Horiz. % 63.32% 98.29% 102.27% 223.00% 115.09% 263.96% 100.00%
EY 6.75 4.35 4.18 1.92 3.72 1.62 4.28 35.38%
  QoQ % 55.17% 4.07% 117.71% -48.39% 129.63% -62.15% -
  Horiz. % 157.71% 101.64% 97.66% 44.86% 86.92% 37.85% 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 1.73 0.02 2.70 3.02 0.00 0.00 2.71 -25.80%
  QoQ % 8,550.00% -99.26% -10.60% 0.00% 0.00% 0.00% -
  Horiz. % 63.84% 0.74% 99.63% 111.44% 0.00% 0.00% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers