Highlights

[AIRASIA] QoQ Quarter Result on 2014-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -17.08%    YoY -     33.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,478,193 1,316,992 1,310,916 1,302,436 1,276,639 1,280,293 1,246,256 12.02%
  QoQ % 12.24% 0.46% 0.65% 2.02% -0.29% 2.73% -
  Horiz. % 118.61% 105.68% 105.19% 104.51% 102.44% 102.73% 100.00%
PBT -391,986 26,466 255,314 133,832 96,670 25,111 112,609 -
  QoQ % -1,581.09% -89.63% 90.77% 38.44% 284.97% -77.70% -
  Horiz. % -348.09% 23.50% 226.73% 118.85% 85.85% 22.30% 100.00%
Tax -36,523 -21,069 111,841 5,887 71,831 10,371 -54,261 -23.14%
  QoQ % -73.35% -118.84% 1,799.80% -91.80% 592.61% 119.11% -
  Horiz. % 67.31% 38.83% -206.12% -10.85% -132.38% -19.11% 100.00%
NP -428,509 5,397 367,155 139,719 168,501 35,482 58,348 -
  QoQ % -8,039.76% -98.53% 162.78% -17.08% 374.89% -39.19% -
  Horiz. % -734.40% 9.25% 629.25% 239.46% 288.79% 60.81% 100.00%
NP to SH -428,509 5,397 367,155 139,719 168,501 35,482 58,348 -
  QoQ % -8,039.76% -98.53% 162.78% -17.08% 374.89% -39.19% -
  Horiz. % -734.40% 9.25% 629.25% 239.46% 288.79% 60.81% 100.00%
Tax Rate - % 79.61 % -43.81 % -4.40 % -74.31 % -41.30 % 48.19 % -
  QoQ % 0.00% 281.72% -895.68% 94.08% -79.93% -185.70% -
  Horiz. % 0.00% 165.20% -90.91% -9.13% -154.20% -85.70% 100.00%
Total Cost 1,906,702 1,311,595 943,761 1,162,717 1,108,138 1,244,811 1,187,908 36.97%
  QoQ % 45.37% 38.98% -18.83% 4.93% -10.98% 4.79% -
  Horiz. % 160.51% 110.41% 79.45% 97.88% 93.28% 104.79% 100.00%
Net Worth 4,563,342 5,019,209 5,201,362 5,057,827 2,788,147 4,749,129 4,584,485 -0.31%
  QoQ % -9.08% -3.50% 2.84% 81.40% -41.29% 3.59% -
  Horiz. % 99.54% 109.48% 113.46% 110.32% 60.82% 103.59% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 4,563,342 5,019,209 5,201,362 5,057,827 2,788,147 4,749,129 4,584,485 -0.31%
  QoQ % -9.08% -3.50% 2.84% 81.40% -41.29% 3.59% -
  Horiz. % 99.54% 109.48% 113.46% 110.32% 60.82% 103.59% 100.00%
NOSH 2,782,526 2,698,499 2,781,477 2,794,380 2,788,147 2,729,384 2,778,476 0.10%
  QoQ % 3.11% -2.98% -0.46% 0.22% 2.15% -1.77% -
  Horiz. % 100.15% 97.12% 100.11% 100.57% 100.35% 98.23% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -28.99 % 0.41 % 28.01 % 10.73 % 13.20 % 2.77 % 4.68 % -
  QoQ % -7,170.73% -98.54% 161.04% -18.71% 376.53% -40.81% -
  Horiz. % -619.44% 8.76% 598.50% 229.27% 282.05% 59.19% 100.00%
ROE -9.39 % 0.11 % 7.06 % 2.76 % 6.04 % 0.75 % 1.27 % -
  QoQ % -8,636.36% -98.44% 155.80% -54.30% 705.33% -40.94% -
  Horiz. % -739.37% 8.66% 555.91% 217.32% 475.59% 59.06% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 53.12 48.80 47.13 46.61 45.79 46.91 44.85 11.91%
  QoQ % 8.85% 3.54% 1.12% 1.79% -2.39% 4.59% -
  Horiz. % 118.44% 108.81% 105.08% 103.92% 102.10% 104.59% 100.00%
EPS -15.40 0.20 13.20 5.00 6.10 1.30 2.10 -
  QoQ % -7,800.00% -98.48% 164.00% -18.03% 369.23% -38.10% -
  Horiz. % -733.33% 9.52% 628.57% 238.10% 290.48% 61.90% 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 1.6400 1.8600 1.8700 1.8100 1.0000 1.7400 1.6500 -0.40%
  QoQ % -11.83% -0.53% 3.31% 81.00% -42.53% 5.45% -
  Horiz. % 99.39% 112.73% 113.33% 109.70% 60.61% 105.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 44.23 39.41 39.23 38.97 38.20 38.31 37.29 12.02%
  QoQ % 12.23% 0.46% 0.67% 2.02% -0.29% 2.74% -
  Horiz. % 118.61% 105.69% 105.20% 104.51% 102.44% 102.74% 100.00%
EPS -12.82 0.16 10.99 4.18 5.04 1.06 1.75 -
  QoQ % -8,112.50% -98.54% 162.92% -17.06% 375.47% -39.43% -
  Horiz. % -732.57% 9.14% 628.00% 238.86% 288.00% 60.57% 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 1.3655 1.5019 1.5564 1.5134 0.8343 1.4211 1.3718 -0.31%
  QoQ % -9.08% -3.50% 2.84% 81.40% -41.29% 3.59% -
  Horiz. % 99.54% 109.48% 113.46% 110.32% 60.82% 103.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.7200 2.5300 2.3000 2.5500 2.2000 2.5600 3.1900 -
P/RPS 5.12 5.18 4.88 5.47 4.80 5.46 7.11 -19.61%
  QoQ % -1.16% 6.15% -10.79% 13.96% -12.09% -23.21% -
  Horiz. % 72.01% 72.86% 68.64% 76.93% 67.51% 76.79% 100.00%
P/EPS -17.66 1,265.00 17.42 51.00 36.40 196.92 151.90 -
  QoQ % -101.40% 7,161.77% -65.84% 40.11% -81.52% 29.64% -
  Horiz. % -11.63% 832.78% 11.47% 33.57% 23.96% 129.64% 100.00%
EY -5.66 0.08 5.74 1.96 2.75 0.51 0.66 -
  QoQ % -7,175.00% -98.61% 192.86% -28.73% 439.22% -22.73% -
  Horiz. % -857.58% 12.12% 869.70% 296.97% 416.67% 77.27% 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 1.66 1.36 1.23 1.41 2.20 1.47 1.93 -9.53%
  QoQ % 22.06% 10.57% -12.77% -35.91% 49.66% -23.83% -
  Horiz. % 86.01% 70.47% 63.73% 73.06% 113.99% 76.17% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 19/11/14 20/08/14 20/05/14 26/02/14 20/11/13 21/08/13 -
Price 2.7000 2.4600 2.3800 2.3300 2.3800 2.5100 2.9800 -
P/RPS 5.08 5.04 5.05 5.00 5.20 5.35 6.64 -16.31%
  QoQ % 0.79% -0.20% 1.00% -3.85% -2.80% -19.43% -
  Horiz. % 76.51% 75.90% 76.05% 75.30% 78.31% 80.57% 100.00%
P/EPS -17.53 1,230.00 18.03 46.60 39.38 193.08 141.90 -
  QoQ % -101.43% 6,721.96% -61.31% 18.33% -79.60% 36.07% -
  Horiz. % -12.35% 866.81% 12.71% 32.84% 27.75% 136.07% 100.00%
EY -5.70 0.08 5.55 2.15 2.54 0.52 0.70 -
  QoQ % -7,225.00% -98.56% 158.14% -15.35% 388.46% -25.71% -
  Horiz. % -814.29% 11.43% 792.86% 307.14% 362.86% 74.29% 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 1.65 1.32 1.27 1.29 2.38 1.44 1.81 -5.97%
  QoQ % 25.00% 3.94% -1.55% -45.80% 65.28% -20.44% -
  Horiz. % 91.16% 72.93% 70.17% 71.27% 131.49% 79.56% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers