[AIRASIA] QoQ Quarter Result on 2009-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 894,059 739,668 747,996 797,131 904,988 707,909 608,383 29.17% QoQ % 20.87% -1.11% -6.16% -11.92% 27.84% 16.36% - Horiz. % 146.96% 121.58% 122.95% 131.02% 148.75% 116.36% 100.00%
PBT 223,750 136,260 138,161 124,118 -429,733 -504,328 -46,901 - QoQ % 64.21% -1.38% 11.31% 128.88% 14.79% -975.30% - Horiz. % -477.07% -290.53% -294.58% -264.64% 916.26% 1,075.30% 100.00%
Tax -189,879 -6,188 1,015 79,032 228,004 969,855 56,318 - QoQ % -2,968.50% -709.66% -98.72% -65.34% -76.49% 1,622.10% - Horiz. % -337.16% -10.99% 1.80% 140.33% 404.85% 1,722.10% 100.00%
NP 33,871 130,072 139,176 203,150 -201,729 465,527 9,417 134.21% QoQ % -73.96% -6.54% -31.49% 200.70% -143.33% 4,843.47% - Horiz. % 359.68% 1,381.25% 1,477.92% 2,157.27% -2,142.18% 4,943.47% 100.00%
NP to SH 33,871 130,072 139,176 203,150 -201,729 465,527 9,417 134.21% QoQ % -73.96% -6.54% -31.49% 200.70% -143.33% 4,843.47% - Horiz. % 359.68% 1,381.25% 1,477.92% 2,157.27% -2,142.18% 4,943.47% 100.00%
Tax Rate 84.86 % 4.54 % -0.73 % -63.67 % - % - % - % - QoQ % 1,769.16% 721.92% 98.85% 0.00% 0.00% 0.00% - Horiz. % -133.28% -7.13% 1.15% 100.00% - - -
Total Cost 860,188 609,596 608,820 593,981 1,106,717 242,382 598,966 27.21% QoQ % 41.11% 0.13% 2.50% -46.33% 356.60% -59.53% - Horiz. % 143.61% 101.77% 101.65% 99.17% 184.77% 40.47% 100.00%
Net Worth 2,349,166 2,306,937 1,934,310 1,795,278 1,627,525 1,795,941 2,260,079 2.60% QoQ % 1.83% 19.26% 7.74% 10.31% -9.38% -20.54% - Horiz. % 103.94% 102.07% 85.59% 79.43% 72.01% 79.46% 100.00%
Dividend 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,349,166 2,306,937 1,934,310 1,795,278 1,627,525 1,795,941 2,260,079 2.60% QoQ % 1.83% 19.26% 7.74% 10.31% -9.38% -20.54% - Horiz. % 103.94% 102.07% 85.59% 79.43% 72.01% 79.46% 100.00%
NOSH 2,472,806 2,454,188 2,358,915 2,362,209 2,358,733 2,363,081 2,354,249 3.32% QoQ % 0.76% 4.04% -0.14% 0.15% -0.18% 0.38% - Horiz. % 105.04% 104.25% 100.20% 100.34% 100.19% 100.38% 100.00%
Ratio Analysis 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.79 % 17.59 % 18.61 % 25.49 % -22.29 % 65.76 % 1.55 % 81.20% QoQ % -78.45% -5.48% -26.99% 214.36% -133.90% 4,142.58% - Horiz. % 244.52% 1,134.84% 1,200.65% 1,644.52% -1,438.06% 4,242.58% 100.00%
ROE 1.44 % 5.64 % 7.20 % 11.32 % -12.39 % 25.92 % 0.42 % 126.86% QoQ % -74.47% -21.67% -36.40% 191.36% -147.80% 6,071.43% - Horiz. % 342.86% 1,342.86% 1,714.29% 2,695.24% -2,950.00% 6,171.43% 100.00%
Per Share 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 36.16 30.14 31.71 33.75 38.37 29.96 25.84 25.03% QoQ % 19.97% -4.95% -6.04% -12.04% 28.07% 15.94% - Horiz. % 139.94% 116.64% 122.72% 130.61% 148.49% 115.94% 100.00%
EPS 1.40 5.30 5.90 8.60 -8.50 -19.60 0.40 130.00% QoQ % -73.58% -10.17% -31.40% 201.18% 56.63% -5,000.00% - Horiz. % 350.00% 1,325.00% 1,475.00% 2,150.00% -2,125.00% -4,900.00% 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 0.9500 0.9400 0.8200 0.7600 0.6900 0.7600 0.9600 -0.69% QoQ % 1.06% 14.63% 7.89% 10.14% -9.21% -20.83% - Horiz. % 98.96% 97.92% 85.42% 79.17% 71.88% 79.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,161,344 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.48 17.77 17.97 19.16 21.75 17.01 14.62 29.15% QoQ % 20.88% -1.11% -6.21% -11.91% 27.87% 16.35% - Horiz. % 146.92% 121.55% 122.91% 131.05% 148.77% 116.35% 100.00%
EPS 0.81 3.13 3.34 4.88 -4.85 11.19 0.23 130.95% QoQ % -74.12% -6.29% -31.56% 200.62% -143.34% 4,765.22% - Horiz. % 352.17% 1,360.87% 1,452.17% 2,121.74% -2,108.70% 4,865.22% 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 0.5645 0.5544 0.4648 0.4314 0.3911 0.4316 0.5431 2.60% QoQ % 1.82% 19.28% 7.74% 10.30% -9.38% -20.53% - Horiz. % 103.94% 102.08% 85.58% 79.43% 72.01% 79.47% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.3800 1.4000 1.1100 0.9400 0.8700 1.2400 0.8700 -
P/RPS 3.82 4.65 3.50 2.79 2.27 4.14 3.37 8.69% QoQ % -17.85% 32.86% 25.45% 22.91% -45.17% 22.85% - Horiz. % 113.35% 137.98% 103.86% 82.79% 67.36% 122.85% 100.00%
P/EPS 100.75 26.42 18.81 10.93 -10.17 6.29 217.50 -40.05% QoQ % 281.34% 40.46% 72.10% 207.47% -261.69% -97.11% - Horiz. % 46.32% 12.15% 8.65% 5.03% -4.68% 2.89% 100.00%
EY 0.99 3.79 5.32 9.15 -9.83 15.89 0.46 66.46% QoQ % -73.88% -28.76% -41.86% 193.08% -161.86% 3,354.35% - Horiz. % 215.22% 823.91% 1,156.52% 1,989.13% -2,136.96% 3,454.35% 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 1.45 1.49 1.35 1.24 1.26 1.63 0.91 36.31% QoQ % -2.68% 10.37% 8.87% -1.59% -22.70% 79.12% - Horiz. % 159.34% 163.74% 148.35% 136.26% 138.46% 179.12% 100.00%
Price Multiplier on Announcement Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 12/08/09 28/05/09 02/03/09 28/11/08 28/08/08 -
Price 1.4400 1.2800 1.4200 1.2500 0.9400 1.1100 1.1000 -
P/RPS 3.98 4.25 4.48 3.70 2.45 3.71 4.26 -4.42% QoQ % -6.35% -5.13% 21.08% 51.02% -33.96% -12.91% - Horiz. % 93.43% 99.77% 105.16% 86.85% 57.51% 87.09% 100.00%
P/EPS 105.13 24.15 24.07 14.53 -10.99 5.63 275.00 -47.23% QoQ % 335.32% 0.33% 65.66% 232.21% -295.20% -97.95% - Horiz. % 38.23% 8.78% 8.75% 5.28% -4.00% 2.05% 100.00%
EY 0.95 4.14 4.15 6.88 -9.10 17.75 0.36 90.62% QoQ % -77.05% -0.24% -39.68% 175.60% -151.27% 4,830.56% - Horiz. % 263.89% 1,150.00% 1,152.78% 1,911.11% -2,527.78% 4,930.56% 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 1.52 1.36 1.73 1.64 1.36 1.46 1.15 20.38% QoQ % 11.76% -21.39% 5.49% 20.59% -6.85% 26.96% - Horiz. % 132.17% 118.26% 150.43% 142.61% 118.26% 126.96% 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.
Comment
AirAsia_Bursa Announcement_1Q 2009.pdf 
