Highlights

[AIRASIA] QoQ TTM Result on 2015-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -132.94%    YoY -     -104.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 6,707,552 6,305,089 5,615,514 5,416,835 5,402,932 5,408,537 5,206,983 18.37%
  QoQ % 6.38% 12.28% 3.67% 0.26% -0.10% 3.87% -
  Horiz. % 128.82% 121.09% 107.85% 104.03% 103.76% 103.87% 100.00%
PBT 1,114,946 214,874 -611,625 -123,458 83,093 23,626 512,282 67.86%
  QoQ % 418.88% 135.13% -395.41% -248.58% 251.70% -95.39% -
  Horiz. % 217.64% 41.94% -119.39% -24.10% 16.22% 4.61% 100.00%
Tax 153,489 325,950 169,742 92,704 10,281 60,136 168,490 -6.02%
  QoQ % -52.91% 92.03% 83.10% 801.70% -82.90% -64.31% -
  Horiz. % 91.10% 193.45% 100.74% 55.02% 6.10% 35.69% 100.00%
NP 1,268,435 540,824 -441,883 -30,754 93,374 83,762 680,772 51.36%
  QoQ % 134.54% 222.39% -1,336.83% -132.94% 11.48% -87.70% -
  Horiz. % 186.32% 79.44% -64.91% -4.52% 13.72% 12.30% 100.00%
NP to SH 1,269,200 540,738 -441,883 -30,754 93,374 83,762 680,772 51.42%
  QoQ % 134.72% 222.37% -1,336.83% -132.94% 11.48% -87.70% -
  Horiz. % 186.44% 79.43% -64.91% -4.52% 13.72% 12.30% 100.00%
Tax Rate -13.77 % -151.69 % - % - % -12.37 % -254.53 % -32.89 % -44.01%
  QoQ % 90.92% 0.00% 0.00% 0.00% 95.14% -673.88% -
  Horiz. % 41.87% 461.20% 0.00% 0.00% 37.61% 773.88% 100.00%
Total Cost 5,439,117 5,764,265 6,057,397 5,447,589 5,309,558 5,324,775 4,526,211 13.02%
  QoQ % -5.64% -4.84% 11.19% 2.60% -0.29% 17.64% -
  Horiz. % 120.17% 127.35% 133.83% 120.36% 117.31% 117.64% 100.00%
Net Worth 5,015,959 4,455,863 3,807,211 4,776,737 4,645,853 4,563,342 5,019,209 -0.04%
  QoQ % 12.57% 17.04% -20.30% 2.82% 1.81% -9.08% -
  Horiz. % 99.94% 88.78% 75.85% 95.17% 92.56% 90.92% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 5,015,959 4,455,863 3,807,211 4,776,737 4,645,853 4,563,342 5,019,209 -0.04%
  QoQ % 12.57% 17.04% -20.30% 2.82% 1.81% -9.08% -
  Horiz. % 99.94% 88.78% 75.85% 95.17% 92.56% 90.92% 100.00%
NOSH 2,786,644 2,784,914 2,778,986 2,793,413 2,765,388 2,782,526 2,698,499 2.16%
  QoQ % 0.06% 0.21% -0.52% 1.01% -0.62% 3.11% -
  Horiz. % 103.27% 103.20% 102.98% 103.52% 102.48% 103.11% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 18.91 % 8.58 % -7.87 % -0.57 % 1.73 % 1.55 % 13.07 % 27.89%
  QoQ % 120.40% 209.02% -1,280.70% -132.95% 11.61% -88.14% -
  Horiz. % 144.68% 65.65% -60.21% -4.36% 13.24% 11.86% 100.00%
ROE 25.30 % 12.14 % -11.61 % -0.64 % 2.01 % 1.84 % 13.56 % 51.50%
  QoQ % 108.40% 204.57% -1,714.06% -131.84% 9.24% -86.43% -
  Horiz. % 186.58% 89.53% -85.62% -4.72% 14.82% 13.57% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 240.70 226.40 202.07 193.91 195.38 194.38 192.96 15.86%
  QoQ % 6.32% 12.04% 4.21% -0.75% 0.51% 0.74% -
  Horiz. % 124.74% 117.33% 104.72% 100.49% 101.25% 100.74% 100.00%
EPS 45.55 19.42 -15.90 -1.10 3.38 3.01 25.23 48.21%
  QoQ % 134.55% 222.14% -1,345.45% -132.54% 12.29% -88.07% -
  Horiz. % 180.54% 76.97% -63.02% -4.36% 13.40% 11.93% 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 1.8000 1.6000 1.3700 1.7100 1.6800 1.6400 1.8600 -2.16%
  QoQ % 12.50% 16.79% -19.88% 1.79% 2.44% -11.83% -
  Horiz. % 96.77% 86.02% 73.66% 91.94% 90.32% 88.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 200.71 188.66 168.03 162.08 161.67 161.84 155.81 18.37%
  QoQ % 6.39% 12.28% 3.67% 0.25% -0.11% 3.87% -
  Horiz. % 128.82% 121.08% 107.84% 104.02% 103.76% 103.87% 100.00%
EPS 37.98 16.18 -13.22 -0.92 2.79 2.51 20.37 51.43%
  QoQ % 134.73% 222.39% -1,336.96% -132.97% 11.16% -87.68% -
  Horiz. % 186.45% 79.43% -64.90% -4.52% 13.70% 12.32% 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 1.5009 1.3333 1.1392 1.4293 1.3902 1.3655 1.5019 -0.04%
  QoQ % 12.57% 17.04% -20.30% 2.81% 1.81% -9.08% -
  Horiz. % 99.93% 88.77% 75.85% 95.17% 92.56% 90.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.8300 1.2900 1.2800 1.5400 2.3800 2.7200 2.5300 -
P/RPS 0.76 0.57 0.63 0.79 1.22 1.40 1.31 -30.42%
  QoQ % 33.33% -9.52% -20.25% -35.25% -12.86% 6.87% -
  Horiz. % 58.02% 43.51% 48.09% 60.31% 93.13% 106.87% 100.00%
P/EPS 4.02 6.64 -8.05 -139.88 70.49 90.36 10.03 -45.61%
  QoQ % -39.46% 182.48% 94.25% -298.44% -21.99% 800.90% -
  Horiz. % 40.08% 66.20% -80.26% -1,394.62% 702.79% 900.90% 100.00%
EY 24.89 15.05 -12.42 -0.71 1.42 1.11 9.97 83.93%
  QoQ % 65.38% 221.18% -1,649.30% -150.00% 27.93% -88.87% -
  Horiz. % 249.65% 150.95% -124.57% -7.12% 14.24% 11.13% 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 1.02 0.81 0.93 0.90 1.42 1.66 1.36 -17.44%
  QoQ % 25.93% -12.90% 3.33% -36.62% -14.46% 22.06% -
  Horiz. % 75.00% 59.56% 68.38% 66.18% 104.41% 122.06% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 27/11/15 26/08/15 28/05/15 26/02/15 19/11/14 -
Price 2.1200 1.3900 1.3300 0.7800 2.0800 2.7000 2.4600 -
P/RPS 0.88 0.61 0.66 0.40 1.06 1.39 1.27 -21.68%
  QoQ % 44.26% -7.58% 65.00% -62.26% -23.74% 9.45% -
  Horiz. % 69.29% 48.03% 51.97% 31.50% 83.46% 109.45% 100.00%
P/EPS 4.65 7.16 -8.36 -70.85 61.60 89.69 9.75 -38.93%
  QoQ % -35.06% 185.65% 88.20% -215.02% -31.32% 819.90% -
  Horiz. % 47.69% 73.44% -85.74% -726.67% 631.79% 919.90% 100.00%
EY 21.48 13.97 -11.96 -1.41 1.62 1.11 10.26 63.58%
  QoQ % 53.76% 216.81% -748.23% -187.04% 45.95% -89.18% -
  Horiz. % 209.36% 136.16% -116.57% -13.74% 15.79% 10.82% 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 1.18 0.87 0.97 0.46 1.24 1.65 1.32 -7.20%
  QoQ % 35.63% -10.31% 110.87% -62.90% -24.85% 25.00% -
  Horiz. % 89.39% 65.91% 73.48% 34.85% 93.94% 125.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers