[AIRASIA] QoQ TTM Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
AirAsia_Bursa Announcement - Q2 2015_Amended.pdf 
