Highlights

[AIRASIA] QoQ Quarter Result on 2009-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     200.70%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

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 - 3,341,974
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.75 22.13 22.38 23.85 27.08 21.18 18.20 29.18%
  QoQ % 20.88% -1.12% -6.16% -11.93% 27.86% 16.37% -
  Horiz. % 146.98% 121.59% 122.97% 131.04% 148.79% 116.37% 100.00%
EPS 1.01 3.89 4.16 6.08 -6.04 13.93 0.28 134.65%
  QoQ % -74.04% -6.49% -31.58% 200.66% -143.36% 4,875.00% -
  Horiz. % 360.71% 1,389.29% 1,485.71% 2,171.43% -2,157.14% 4,975.00% 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 0.7029 0.6903 0.5788 0.5372 0.4870 0.5374 0.6763 2.60%
  QoQ % 1.83% 19.26% 7.74% 10.31% -9.38% -20.54% -
  Horiz. % 103.93% 102.07% 85.58% 79.43% 72.01% 79.46% 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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers