Highlights

[AIRASIA] QoQ Quarter Result on 2019-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     124.33%    YoY -     -91.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 3,359,229 3,066,262 3,140,345 2,881,027 2,823,386 2,608,794 2,623,628 17.86%
  QoQ % 9.55% -2.36% 9.00% 2.04% 8.23% -0.57% -
  Horiz. % 128.04% 116.87% 119.69% 109.81% 107.61% 99.43% 100.00%
PBT -232,468 -347,601 -202,469 214,306 -371,443 308,539 275,008 -
  QoQ % 33.12% -71.68% -194.48% 157.70% -220.39% 12.19% -
  Horiz. % -84.53% -126.40% -73.62% 77.93% -135.07% 112.19% 100.00%
Tax -152,962 279,961 249,282 -112,697 -85,592 495,474 40,274 -
  QoQ % -154.64% 12.31% 321.20% -31.67% -117.27% 1,130.26% -
  Horiz. % -379.80% 695.14% 618.97% -279.83% -212.52% 1,230.26% 100.00%
NP -385,430 -67,640 46,813 101,609 -457,035 804,013 315,282 -
  QoQ % -469.83% -244.49% -53.93% 122.23% -156.84% 155.01% -
  Horiz. % -122.25% -21.45% 14.85% 32.23% -144.96% 255.01% 100.00%
NP to SH -384,483 -51,443 17,940 96,089 -394,971 915,878 361,814 -
  QoQ % -647.40% -386.75% -81.33% 124.33% -143.12% 153.14% -
  Horiz. % -106.27% -14.22% 4.96% 26.56% -109.16% 253.14% 100.00%
Tax Rate - % - % - % 52.59 % - % -160.59 % -14.64 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -996.93% -
  Horiz. % 0.00% 0.00% 0.00% -359.22% 0.00% 1,096.93% 100.00%
Total Cost 3,744,659 3,133,902 3,093,532 2,779,418 3,280,421 1,804,781 2,308,346 37.94%
  QoQ % 19.49% 1.30% 11.30% -15.27% 81.76% -21.81% -
  Horiz. % 162.22% 135.76% 134.02% 120.41% 142.11% 78.19% 100.00%
Net Worth 4,444,825 4,611,924 7,586,281 8,254,676 6,216,071 8,622,292 8,221,256 -33.56%
  QoQ % -3.62% -39.21% -8.10% 32.80% -27.91% 4.88% -
  Horiz. % 54.07% 56.10% 92.28% 100.41% 75.61% 104.88% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 3,007,776 401,036 1,336,789 - -
  QoQ % 0.00% 0.00% 0.00% 650.00% -70.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 225.00% 30.00% 100.00% -
Div Payout % - % - % - % 3,130.20 % - % 145.96 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 2,144.56% 0.00% 100.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 4,444,825 4,611,924 7,586,281 8,254,676 6,216,071 8,622,292 8,221,256 -33.56%
  QoQ % -3.62% -39.21% -8.10% 32.80% -27.91% 4.88% -
  Horiz. % 54.07% 56.10% 92.28% 100.41% 75.61% 104.88% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -11.47 % -2.21 % 1.49 % 3.53 % -16.19 % 30.82 % 12.02 % -
  QoQ % -419.00% -248.32% -57.79% 121.80% -152.53% 156.41% -
  Horiz. % -95.42% -18.39% 12.40% 29.37% -134.69% 256.41% 100.00%
ROE -8.65 % -1.12 % 0.24 % 1.16 % -6.35 % 10.62 % 4.40 % -
  QoQ % -672.32% -566.67% -79.31% 118.27% -159.79% 141.36% -
  Horiz. % -196.59% -25.45% 5.45% 26.36% -144.32% 241.36% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 100.52 91.75 93.97 86.21 84.48 78.06 78.51 17.86%
  QoQ % 9.56% -2.36% 9.00% 2.05% 8.22% -0.57% -
  Horiz. % 128.03% 116.86% 119.69% 109.81% 107.60% 99.43% 100.00%
EPS -11.50 -1.50 0.50 2.90 -11.80 27.40 10.80 -
  QoQ % -666.67% -400.00% -82.76% 124.58% -143.07% 153.70% -
  Horiz. % -106.48% -13.89% 4.63% 26.85% -109.26% 253.70% 100.00%
DPS 0.00 0.00 0.00 90.00 12.00 40.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 650.00% -70.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 225.00% 30.00% 100.00% -
NAPS 1.3300 1.3800 2.2700 2.4700 1.8600 2.5800 2.4600 -33.56%
  QoQ % -3.62% -39.21% -8.10% 32.80% -27.91% 4.88% -
  Horiz. % 54.07% 56.10% 92.28% 100.41% 75.61% 104.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 100.52 91.75 93.97 86.21 84.48 78.06 78.51 17.86%
  QoQ % 9.56% -2.36% 9.00% 2.05% 8.22% -0.57% -
  Horiz. % 128.03% 116.86% 119.69% 109.81% 107.60% 99.43% 100.00%
EPS -11.50 -1.50 0.50 2.90 -11.80 27.40 10.80 -
  QoQ % -666.67% -400.00% -82.76% 124.58% -143.07% 153.70% -
  Horiz. % -106.48% -13.89% 4.63% 26.85% -109.26% 253.70% 100.00%
DPS 0.00 0.00 0.00 90.00 12.00 40.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 650.00% -70.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 225.00% 30.00% 100.00% -
NAPS 1.3300 1.3800 2.2700 2.4700 1.8600 2.5800 2.4600 -33.56%
  QoQ % -3.62% -39.21% -8.10% 32.80% -27.91% 4.88% -
  Horiz. % 54.07% 56.10% 92.28% 100.41% 75.61% 104.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.7000 1.7600 2.7300 2.6600 2.9700 3.1600 2.9900 -
P/RPS 1.69 1.92 2.91 3.09 3.52 4.05 3.81 -41.75%
  QoQ % -11.98% -34.02% -5.83% -12.22% -13.09% 6.30% -
  Horiz. % 44.36% 50.39% 76.38% 81.10% 92.39% 106.30% 100.00%
P/EPS -14.78 -114.34 508.56 92.51 -25.13 11.53 27.62 -
  QoQ % 87.07% -122.48% 449.74% 468.13% -317.95% -58.25% -
  Horiz. % -53.51% -413.98% 1,841.27% 334.94% -90.98% 41.75% 100.00%
EY -6.77 -0.87 0.20 1.08 -3.98 8.67 3.62 -
  QoQ % -678.16% -535.00% -81.48% 127.14% -145.91% 139.50% -
  Horiz. % -187.02% -24.03% 5.52% 29.83% -109.94% 239.50% 100.00%
DY 0.00 0.00 0.00 33.83 4.04 12.66 0.00 -
  QoQ % 0.00% 0.00% 0.00% 737.38% -68.09% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 267.22% 31.91% 100.00% -
P/NAPS 1.28 1.28 1.20 1.08 1.60 1.22 1.22 3.24%
  QoQ % 0.00% 6.67% 11.11% -32.50% 31.15% 0.00% -
  Horiz. % 104.92% 104.92% 98.36% 88.52% 131.15% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 28/08/19 29/05/19 27/02/19 29/11/18 30/08/18 -
Price 1.1100 1.7500 1.8000 2.6300 3.0400 2.9800 3.4400 -
P/RPS 1.10 1.91 1.92 3.05 3.60 3.82 4.38 -60.09%
  QoQ % -42.41% -0.52% -37.05% -15.28% -5.76% -12.79% -
  Horiz. % 25.11% 43.61% 43.84% 69.63% 82.19% 87.21% 100.00%
P/EPS -9.65 -113.69 335.32 91.47 -25.72 10.87 31.77 -
  QoQ % 91.51% -133.90% 266.59% 455.64% -336.61% -65.79% -
  Horiz. % -30.37% -357.85% 1,055.46% 287.91% -80.96% 34.21% 100.00%
EY -10.36 -0.88 0.30 1.09 -3.89 9.20 3.15 -
  QoQ % -1,077.27% -393.33% -72.48% 128.02% -142.28% 192.06% -
  Horiz. % -328.89% -27.94% 9.52% 34.60% -123.49% 292.06% 100.00%
DY 0.00 0.00 0.00 34.22 3.95 13.42 0.00 -
  QoQ % 0.00% 0.00% 0.00% 766.33% -70.57% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 254.99% 29.43% 100.00% -
P/NAPS 0.83 1.27 0.79 1.06 1.63 1.16 1.40 -29.36%
  QoQ % -34.65% 60.76% -25.47% -34.97% 40.52% -17.14% -
  Horiz. % 59.29% 90.71% 56.43% 75.71% 116.43% 82.86% 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
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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!
PARTNERS & BROKERS