[AIRASIA] QoQ TTM Result on 2014-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 5,416,835 5,402,932 5,408,537 5,206,983 5,170,284 5,105,624 5,103,972 4.06% QoQ % 0.26% -0.10% 3.87% 0.71% 1.27% 0.03% - Horiz. % 106.13% 105.86% 105.97% 102.02% 101.30% 100.03% 100.00%
PBT -123,458 83,093 23,626 512,282 510,927 368,222 366,230 - QoQ % -248.58% 251.70% -95.39% 0.27% 38.76% 0.54% - Horiz. % -33.71% 22.69% 6.45% 139.88% 139.51% 100.54% 100.00%
Tax 92,704 10,281 60,136 168,490 199,930 33,828 894 2,126.04% QoQ % 801.70% -82.90% -64.31% -15.73% 491.02% 3,683.89% - Horiz. % 10,369.58% 1,150.00% 6,726.62% 18,846.76% 22,363.54% 3,783.89% 100.00%
NP -30,754 93,374 83,762 680,772 710,857 402,050 367,124 - QoQ % -132.94% 11.48% -87.70% -4.23% 76.81% 9.51% - Horiz. % -8.38% 25.43% 22.82% 185.43% 193.63% 109.51% 100.00%
NP to SH -30,754 93,374 83,762 680,772 710,857 402,050 367,124 - QoQ % -132.94% 11.48% -87.70% -4.23% 76.81% 9.51% - Horiz. % -8.38% 25.43% 22.82% 185.43% 193.63% 109.51% 100.00%
Tax Rate - % -12.37 % -254.53 % -32.89 % -39.13 % -9.19 % -0.24 % - QoQ % 0.00% 95.14% -673.88% 15.95% -325.79% -3,729.17% - Horiz. % 0.00% 5,154.17% 106,054.16% 13,704.17% 16,304.17% 3,829.17% 100.00%
Total Cost 5,447,589 5,309,558 5,324,775 4,526,211 4,459,427 4,703,574 4,736,848 9.80% QoQ % 2.60% -0.29% 17.64% 1.50% -5.19% -0.70% - Horiz. % 115.00% 112.09% 112.41% 95.55% 94.14% 99.30% 100.00%
Net Worth 4,776,737 4,645,853 4,563,342 5,019,209 5,201,362 5,057,827 2,788,147 43.32% QoQ % 2.82% 1.81% -9.08% -3.50% 2.84% 81.40% - Horiz. % 171.32% 166.63% 163.67% 180.02% 186.55% 181.40% 100.00%
Dividend 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 4,776,737 4,645,853 4,563,342 5,019,209 5,201,362 5,057,827 2,788,147 43.32% QoQ % 2.82% 1.81% -9.08% -3.50% 2.84% 81.40% - Horiz. % 171.32% 166.63% 163.67% 180.02% 186.55% 181.40% 100.00%
NOSH 2,793,413 2,765,388 2,782,526 2,698,499 2,781,477 2,794,380 2,788,147 0.13% QoQ % 1.01% -0.62% 3.11% -2.98% -0.46% 0.22% - Horiz. % 100.19% 99.18% 99.80% 96.78% 99.76% 100.22% 100.00%
Ratio Analysis 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -0.57 % 1.73 % 1.55 % 13.07 % 13.75 % 7.87 % 7.19 % - QoQ % -132.95% 11.61% -88.14% -4.95% 74.71% 9.46% - Horiz. % -7.93% 24.06% 21.56% 181.78% 191.24% 109.46% 100.00%
ROE -0.64 % 2.01 % 1.84 % 13.56 % 13.67 % 7.95 % 13.17 % - QoQ % -131.84% 9.24% -86.43% -0.80% 71.95% -39.64% - Horiz. % -4.86% 15.26% 13.97% 102.96% 103.80% 60.36% 100.00%
Per Share 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 193.91 195.38 194.38 192.96 185.88 182.71 183.06 3.92% QoQ % -0.75% 0.51% 0.74% 3.81% 1.73% -0.19% - Horiz. % 105.93% 106.73% 106.18% 105.41% 101.54% 99.81% 100.00%
EPS -1.10 3.38 3.01 25.23 25.56 14.39 13.17 - QoQ % -132.54% 12.29% -88.07% -1.29% 77.62% 9.26% - Horiz. % -8.35% 25.66% 22.85% 191.57% 194.08% 109.26% 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 1.7100 1.6800 1.6400 1.8600 1.8700 1.8100 1.0000 43.14% QoQ % 1.79% 2.44% -11.83% -0.53% 3.31% 81.00% - Horiz. % 171.00% 168.00% 164.00% 186.00% 187.00% 181.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 162.08 161.67 161.84 155.81 154.71 152.77 152.72 4.06% QoQ % 0.25% -0.11% 3.87% 0.71% 1.27% 0.03% - Horiz. % 106.13% 105.86% 105.97% 102.02% 101.30% 100.03% 100.00%
EPS -0.92 2.79 2.51 20.37 21.27 12.03 10.99 - QoQ % -132.97% 11.16% -87.68% -4.23% 76.81% 9.46% - Horiz. % -8.37% 25.39% 22.84% 185.35% 193.54% 109.46% 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 1.4293 1.3902 1.3655 1.5019 1.5564 1.5134 0.8343 43.32% QoQ % 2.81% 1.81% -9.08% -3.50% 2.84% 81.40% - Horiz. % 171.32% 166.63% 163.67% 180.02% 186.55% 181.40% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.5400 2.3800 2.7200 2.5300 2.3000 2.5500 2.2000 -
P/RPS 0.79 1.22 1.40 1.31 1.24 1.40 1.20 -24.38% QoQ % -35.25% -12.86% 6.87% 5.65% -11.43% 16.67% - Horiz. % 65.83% 101.67% 116.67% 109.17% 103.33% 116.67% 100.00%
P/EPS -139.88 70.49 90.36 10.03 9.00 17.72 16.71 - QoQ % -298.44% -21.99% 800.90% 11.44% -49.21% 6.04% - Horiz. % -837.10% 421.84% 540.75% 60.02% 53.86% 106.04% 100.00%
EY -0.71 1.42 1.11 9.97 11.11 5.64 5.99 - QoQ % -150.00% 27.93% -88.87% -10.26% 96.99% -5.84% - Horiz. % -11.85% 23.71% 18.53% 166.44% 185.48% 94.16% 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 0.90 1.42 1.66 1.36 1.23 1.41 2.20 -44.98% QoQ % -36.62% -14.46% 22.06% 10.57% -12.77% -35.91% - Horiz. % 40.91% 64.55% 75.45% 61.82% 55.91% 64.09% 100.00%
Price Multiplier on Announcement Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 26/02/15 19/11/14 20/08/14 20/05/14 26/02/14 -
Price 0.7800 2.0800 2.7000 2.4600 2.3800 2.3300 2.3800 -
P/RPS 0.40 1.06 1.39 1.27 1.28 1.28 1.30 -54.52% QoQ % -62.26% -23.74% 9.45% -0.78% 0.00% -1.54% - Horiz. % 30.77% 81.54% 106.92% 97.69% 98.46% 98.46% 100.00%
P/EPS -70.85 61.60 89.69 9.75 9.31 16.19 18.08 - QoQ % -215.02% -31.32% 819.90% 4.73% -42.50% -10.45% - Horiz. % -391.87% 340.71% 496.07% 53.93% 51.49% 89.55% 100.00%
EY -1.41 1.62 1.11 10.26 10.74 6.18 5.53 - QoQ % -187.04% 45.95% -89.18% -4.47% 73.79% 11.75% - Horiz. % -25.50% 29.29% 20.07% 185.53% 194.21% 111.75% 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 0.46 1.24 1.65 1.32 1.27 1.29 2.38 -66.67% QoQ % -62.90% -24.85% 25.00% 3.94% -1.55% -45.80% - Horiz. % 19.33% 52.10% 69.33% 55.46% 53.36% 54.20% 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 - Q3 2014 - for Bursa - FINAL 19 Nov.pdf 
