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.
 


 

285  256  595  1197 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 SAPNRG 0.295+0.005 
 VSOLAR 0.09+0.005 
 MNC-PA 0.0350.00 
 KNM 0.42+0.005 
 PWORTH 0.05+0.005 
 GPACKET-WB 0.270.00 
 MNC 0.1150.00 
 ECOWLD 0.665+0.02 
 VELESTO 0.3050.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers