Highlights

[AIRASIA] QoQ Quarter Result on 2010-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     561.66%    YoY -     10.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,186,467 979,710 933,402 870,605 894,059 739,668 747,996 35.90%
  QoQ % 21.10% 4.96% 7.21% -2.62% 20.87% -1.11% -
  Horiz. % 158.62% 130.98% 124.79% 116.39% 119.53% 98.89% 100.00%
PBT 390,221 310,342 144,210 256,182 223,750 136,260 138,161 99.43%
  QoQ % 25.74% 115.20% -43.71% 14.49% 64.21% -1.38% -
  Horiz. % 282.44% 224.62% 104.38% 185.42% 161.95% 98.62% 100.00%
Tax -73,670 16,944 54,720 -32,072 -189,879 -6,188 1,015 -
  QoQ % -534.79% -69.04% 270.62% 83.11% -2,968.50% -709.66% -
  Horiz. % -7,258.13% 1,669.36% 5,391.13% -3,159.80% -18,707.29% -609.66% 100.00%
NP 316,551 327,286 198,930 224,110 33,871 130,072 139,176 72.69%
  QoQ % -3.28% 64.52% -11.24% 561.66% -73.96% -6.54% -
  Horiz. % 227.45% 235.16% 142.93% 161.03% 24.34% 93.46% 100.00%
NP to SH 316,551 327,286 198,930 224,110 33,871 130,072 139,176 72.69%
  QoQ % -3.28% 64.52% -11.24% 561.66% -73.96% -6.54% -
  Horiz. % 227.45% 235.16% 142.93% 161.03% 24.34% 93.46% 100.00%
Tax Rate 18.88 % -5.46 % -37.94 % 12.52 % 84.86 % 4.54 % -0.73 % -
  QoQ % 445.79% 85.61% -403.04% -85.25% 1,769.16% 721.92% -
  Horiz. % -2,586.30% 747.95% 5,197.26% -1,715.07% -11,624.66% -621.92% 100.00%
Total Cost 869,916 652,424 734,472 646,495 860,188 609,596 608,820 26.78%
  QoQ % 33.34% -11.17% 13.61% -24.84% 41.11% 0.13% -
  Horiz. % 142.89% 107.16% 120.64% 106.19% 141.29% 100.13% 100.00%
Net Worth 3,605,928 3,300,363 2,956,321 2,487,374 2,349,166 2,306,937 1,934,310 51.30%
  QoQ % 9.26% 11.64% 18.85% 5.88% 1.83% 19.26% -
  Horiz. % 186.42% 170.62% 152.84% 128.59% 121.45% 119.26% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,605,928 3,300,363 2,956,321 2,487,374 2,349,166 2,306,937 1,934,310 51.30%
  QoQ % 9.26% 11.64% 18.85% 5.88% 1.83% 19.26% -
  Horiz. % 186.42% 170.62% 152.84% 128.59% 121.45% 119.26% 100.00%
NOSH 2,752,617 2,750,302 2,762,916 2,462,747 2,472,806 2,454,188 2,358,915 10.81%
  QoQ % 0.08% -0.46% 12.19% -0.41% 0.76% 4.04% -
  Horiz. % 116.69% 116.59% 117.13% 104.40% 104.83% 104.04% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 26.68 % 33.41 % 21.31 % 25.74 % 3.79 % 17.59 % 18.61 % 27.06%
  QoQ % -20.14% 56.78% -17.21% 579.16% -78.45% -5.48% -
  Horiz. % 143.36% 179.53% 114.51% 138.31% 20.37% 94.52% 100.00%
ROE 8.78 % 9.92 % 6.73 % 9.01 % 1.44 % 5.64 % 7.20 % 14.10%
  QoQ % -11.49% 47.40% -25.31% 525.69% -74.47% -21.67% -
  Horiz. % 121.94% 137.78% 93.47% 125.14% 20.00% 78.33% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.10 35.62 33.78 35.35 36.16 30.14 31.71 22.63%
  QoQ % 21.00% 5.45% -4.44% -2.24% 19.97% -4.95% -
  Horiz. % 135.92% 112.33% 106.53% 111.48% 114.03% 95.05% 100.00%
EPS 11.50 11.90 7.20 9.10 1.40 5.30 5.90 55.85%
  QoQ % -3.36% 65.28% -20.88% 550.00% -73.58% -10.17% -
  Horiz. % 194.92% 201.69% 122.03% 154.24% 23.73% 89.83% 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 1.3100 1.2000 1.0700 1.0100 0.9500 0.9400 0.8200 36.54%
  QoQ % 9.17% 12.15% 5.94% 6.32% 1.06% 14.63% -
  Horiz. % 159.76% 146.34% 130.49% 123.17% 115.85% 114.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 35.50 29.32 27.93 26.05 26.75 22.13 22.38 35.90%
  QoQ % 21.08% 4.98% 7.22% -2.62% 20.88% -1.12% -
  Horiz. % 158.62% 131.01% 124.80% 116.40% 119.53% 98.88% 100.00%
EPS 9.47 9.79 5.95 6.71 1.01 3.89 4.16 72.79%
  QoQ % -3.27% 64.54% -11.33% 564.36% -74.04% -6.49% -
  Horiz. % 227.64% 235.34% 143.03% 161.30% 24.28% 93.51% 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 1.0790 0.9875 0.8846 0.7443 0.7029 0.6903 0.5788 51.30%
  QoQ % 9.27% 11.63% 18.85% 5.89% 1.83% 19.26% -
  Horiz. % 186.42% 170.61% 152.83% 128.59% 121.44% 119.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.5300 2.2500 1.2500 1.3900 1.3800 1.4000 1.1100 -
P/RPS 5.87 6.32 3.70 3.93 3.82 4.65 3.50 41.03%
  QoQ % -7.12% 70.81% -5.85% 2.88% -17.85% 32.86% -
  Horiz. % 167.71% 180.57% 105.71% 112.29% 109.14% 132.86% 100.00%
P/EPS 22.00 18.91 17.36 15.27 100.75 26.42 18.81 10.98%
  QoQ % 16.34% 8.93% 13.69% -84.84% 281.34% 40.46% -
  Horiz. % 116.96% 100.53% 92.29% 81.18% 535.62% 140.46% 100.00%
EY 4.55 5.29 5.76 6.55 0.99 3.79 5.32 -9.87%
  QoQ % -13.99% -8.16% -12.06% 561.62% -73.88% -28.76% -
  Horiz. % 85.53% 99.44% 108.27% 123.12% 18.61% 71.24% 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 1.93 1.87 1.17 1.38 1.45 1.49 1.35 26.82%
  QoQ % 3.21% 59.83% -15.22% -4.83% -2.68% 10.37% -
  Horiz. % 142.96% 138.52% 86.67% 102.22% 107.41% 110.37% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 18/08/10 31/05/10 25/02/10 20/11/09 12/08/09 -
Price 2.3500 2.5500 1.6800 1.2200 1.4400 1.2800 1.4200 -
P/RPS 5.45 7.16 4.97 3.45 3.98 4.25 4.48 13.92%
  QoQ % -23.88% 44.06% 44.06% -13.32% -6.35% -5.13% -
  Horiz. % 121.65% 159.82% 110.94% 77.01% 88.84% 94.87% 100.00%
P/EPS 20.43 21.43 23.33 13.41 105.13 24.15 24.07 -10.33%
  QoQ % -4.67% -8.14% 73.97% -87.24% 335.32% 0.33% -
  Horiz. % 84.88% 89.03% 96.93% 55.71% 436.77% 100.33% 100.00%
EY 4.89 4.67 4.29 7.46 0.95 4.14 4.15 11.53%
  QoQ % 4.71% 8.86% -42.49% 685.26% -77.05% -0.24% -
  Horiz. % 117.83% 112.53% 103.37% 179.76% 22.89% 99.76% 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 1.79 2.12 1.57 1.21 1.52 1.36 1.73 2.29%
  QoQ % -15.57% 35.03% 29.75% -20.39% 11.76% -21.39% -
  Horiz. % 103.47% 122.54% 90.75% 69.94% 87.86% 78.61% 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  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers