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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Change Of Name: Leweko Resources Berhad To S & F Capital Berhad
2. WHO plans slew of COVID-19 vaccine approvals for global rollout Good Articles to Share
3. 【我是金錢爆】只剩天竺鼠車車?台股又是拉積盤!告別萬六功臣川普?後市怎看?《我是金錢爆》普通錠 2021.0120 - 我是金錢爆 Good Articles to Share
4. 蘋果電動車要開工了?韓企、台廠搶訂單大作戰-陳明君《金錢爆》2021.01.20 - 57金錢爆 Good Articles to Share
5. 川普斬晶片龍脈「誅連九族」! 汽車手機家電掀「缺芯漲價潮」!? - 徐俊相 江中博 姚惠珍《金錢爆》2021.0120 - 57金錢爆 Good Articles to Share
6. 代孕風暴vs.市場邊界 越南股市暴跌敲打散戶?鄭爽張恆棄養風波 20210120《楊世光在金錢爆》第2558集 - 楊世光在金錢爆 Good Articles to Share
7. Charlie Munger: Investors should be Comfortable in knowing Big Ideas. | Caltech 2020【C:C.M Ep.108】 - YAPSS Good Articles to Share
8. "Secret" of Warren Buffett's Longevity. | Berkshire Hathaway 2001【C:W.B Ep. 222】 Good Articles to Share
PARTNERS & BROKERS