Highlights

[AIRASIA] QoQ Quarter Result on 2015-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     134.85%    YoY -     6.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,167,768 1,515,671 1,324,819 1,296,831 1,478,193 1,316,992 1,310,916 39.71%
  QoQ % 43.02% 14.41% 2.16% -12.27% 12.24% 0.46% -
  Horiz. % 165.36% 115.62% 101.06% 98.93% 112.76% 100.46% 100.00%
PBT 434,513 -461,701 48,763 193,299 -391,986 26,466 255,314 42.41%
  QoQ % 194.11% -1,046.83% -74.77% 149.31% -1,581.09% -89.63% -
  Horiz. % 170.19% -180.84% 19.10% 75.71% -153.53% 10.37% 100.00%
Tax 119,685 55,969 194,264 -43,968 -36,523 -21,069 111,841 4.61%
  QoQ % 113.84% -71.19% 541.83% -20.38% -73.35% -118.84% -
  Horiz. % 107.01% 50.04% 173.70% -39.31% -32.66% -18.84% 100.00%
NP 554,198 -405,732 243,027 149,331 -428,509 5,397 367,155 31.49%
  QoQ % 236.59% -266.95% 62.74% 134.85% -8,039.76% -98.53% -
  Horiz. % 150.94% -110.51% 66.19% 40.67% -116.71% 1.47% 100.00%
NP to SH 554,198 -405,732 243,027 149,331 -428,509 5,397 367,155 31.49%
  QoQ % 236.59% -266.95% 62.74% 134.85% -8,039.76% -98.53% -
  Horiz. % 150.94% -110.51% 66.19% 40.67% -116.71% 1.47% 100.00%
Tax Rate -27.54 % - % -398.38 % 22.75 % - % 79.61 % -43.81 % -26.56%
  QoQ % 0.00% 0.00% -1,851.12% 0.00% 0.00% 281.72% -
  Horiz. % 62.86% 0.00% 909.34% -51.93% 0.00% -181.72% 100.00%
Total Cost 1,613,570 1,921,403 1,081,792 1,147,500 1,906,702 1,311,595 943,761 42.84%
  QoQ % -16.02% 77.61% -5.73% -39.82% 45.37% 38.98% -
  Horiz. % 170.97% 203.59% 114.63% 121.59% 202.03% 138.98% 100.00%
Net Worth 4,455,863 3,807,211 4,776,737 4,645,853 4,563,342 5,019,209 5,201,362 -9.77%
  QoQ % 17.04% -20.30% 2.82% 1.81% -9.08% -3.50% -
  Horiz. % 85.67% 73.20% 91.84% 89.32% 87.73% 96.50% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,455,863 3,807,211 4,776,737 4,645,853 4,563,342 5,019,209 5,201,362 -9.77%
  QoQ % 17.04% -20.30% 2.82% 1.81% -9.08% -3.50% -
  Horiz. % 85.67% 73.20% 91.84% 89.32% 87.73% 96.50% 100.00%
NOSH 2,784,914 2,778,986 2,793,413 2,765,388 2,782,526 2,698,499 2,781,477 0.08%
  QoQ % 0.21% -0.52% 1.01% -0.62% 3.11% -2.98% -
  Horiz. % 100.12% 99.91% 100.43% 99.42% 100.04% 97.02% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 25.57 % -26.77 % 18.34 % 11.52 % -28.99 % 0.41 % 28.01 % -5.88%
  QoQ % 195.52% -245.97% 59.20% 139.74% -7,170.73% -98.54% -
  Horiz. % 91.29% -95.57% 65.48% 41.13% -103.50% 1.46% 100.00%
ROE 12.44 % -10.66 % 5.09 % 3.21 % -9.39 % 0.11 % 7.06 % 45.73%
  QoQ % 216.70% -309.43% 58.57% 134.19% -8,636.36% -98.44% -
  Horiz. % 176.20% -150.99% 72.10% 45.47% -133.00% 1.56% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 77.84 54.54 47.43 46.90 53.12 48.80 47.13 39.60%
  QoQ % 42.72% 14.99% 1.13% -11.71% 8.85% 3.54% -
  Horiz. % 165.16% 115.72% 100.64% 99.51% 112.71% 103.54% 100.00%
EPS 19.90 -14.60 8.70 5.40 -15.40 0.20 13.20 31.38%
  QoQ % 236.30% -267.82% 61.11% 135.06% -7,800.00% -98.48% -
  Horiz. % 150.76% -110.61% 65.91% 40.91% -116.67% 1.52% 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 1.6000 1.3700 1.7100 1.6800 1.6400 1.8600 1.8700 -9.85%
  QoQ % 16.79% -19.88% 1.79% 2.44% -11.83% -0.53% -
  Horiz. % 85.56% 73.26% 91.44% 89.84% 87.70% 99.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 64.86 45.35 39.64 38.80 44.23 39.41 39.23 39.69%
  QoQ % 43.02% 14.40% 2.16% -12.28% 12.23% 0.46% -
  Horiz. % 165.33% 115.60% 101.05% 98.90% 112.75% 100.46% 100.00%
EPS 16.58 -12.14 7.27 4.47 -12.82 0.16 10.99 31.44%
  QoQ % 236.57% -266.99% 62.64% 134.87% -8,112.50% -98.54% -
  Horiz. % 150.86% -110.46% 66.15% 40.67% -116.65% 1.46% 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 1.3333 1.1392 1.4293 1.3902 1.3655 1.5019 1.5564 -9.78%
  QoQ % 17.04% -20.30% 2.81% 1.81% -9.08% -3.50% -
  Horiz. % 85.67% 73.19% 91.83% 89.32% 87.73% 96.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.2900 1.2800 1.5400 2.3800 2.7200 2.5300 2.3000 -
P/RPS 1.66 2.35 3.25 5.08 5.12 5.18 4.88 -51.17%
  QoQ % -29.36% -27.69% -36.02% -0.78% -1.16% 6.15% -
  Horiz. % 34.02% 48.16% 66.60% 104.10% 104.92% 106.15% 100.00%
P/EPS 6.48 -8.77 17.70 44.07 -17.66 1,265.00 17.42 -48.18%
  QoQ % 173.89% -149.55% -59.84% 349.55% -101.40% 7,161.77% -
  Horiz. % 37.20% -50.34% 101.61% 252.99% -101.38% 7,261.77% 100.00%
EY 15.43 -11.41 5.65 2.27 -5.66 0.08 5.74 92.98%
  QoQ % 235.23% -301.95% 148.90% 140.11% -7,175.00% -98.61% -
  Horiz. % 268.82% -198.78% 98.43% 39.55% -98.61% 1.39% 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 0.81 0.93 0.90 1.42 1.66 1.36 1.23 -24.25%
  QoQ % -12.90% 3.33% -36.62% -14.46% 22.06% 10.57% -
  Horiz. % 65.85% 75.61% 73.17% 115.45% 134.96% 110.57% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 26/08/15 28/05/15 26/02/15 19/11/14 20/08/14 -
Price 1.3900 1.3300 0.7800 2.0800 2.7000 2.4600 2.3800 -
P/RPS 1.79 2.44 1.64 4.44 5.08 5.04 5.05 -49.82%
  QoQ % -26.64% 48.78% -63.06% -12.60% 0.79% -0.20% -
  Horiz. % 35.45% 48.32% 32.48% 87.92% 100.59% 99.80% 100.00%
P/EPS 6.98 -9.11 8.97 38.52 -17.53 1,230.00 18.03 -46.79%
  QoQ % 176.62% -201.56% -76.71% 319.74% -101.43% 6,721.96% -
  Horiz. % 38.71% -50.53% 49.75% 213.64% -97.23% 6,821.96% 100.00%
EY 14.32 -10.98 11.15 2.60 -5.70 0.08 5.55 87.79%
  QoQ % 230.42% -198.48% 328.85% 145.61% -7,225.00% -98.56% -
  Horiz. % 258.02% -197.84% 200.90% 46.85% -102.70% 1.44% 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 0.87 0.97 0.46 1.24 1.65 1.32 1.27 -22.24%
  QoQ % -10.31% 110.87% -62.90% -24.85% 25.00% 3.94% -
  Horiz. % 68.50% 76.38% 36.22% 97.64% 129.92% 103.94% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
3. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers