Highlights

[AIRASIA] QoQ TTM Result on 2014-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -87.70%    YoY -     -77.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 5,615,514 5,416,835 5,402,932 5,408,537 5,206,983 5,170,284 5,105,624 6.55%
  QoQ % 3.67% 0.26% -0.10% 3.87% 0.71% 1.27% -
  Horiz. % 109.99% 106.10% 105.82% 105.93% 101.99% 101.27% 100.00%
PBT -611,625 -123,458 83,093 23,626 512,282 510,927 368,222 -
  QoQ % -395.41% -248.58% 251.70% -95.39% 0.27% 38.76% -
  Horiz. % -166.10% -33.53% 22.57% 6.42% 139.12% 138.76% 100.00%
Tax 169,742 92,704 10,281 60,136 168,490 199,930 33,828 192.81%
  QoQ % 83.10% 801.70% -82.90% -64.31% -15.73% 491.02% -
  Horiz. % 501.78% 274.05% 30.39% 177.77% 498.08% 591.02% 100.00%
NP -441,883 -30,754 93,374 83,762 680,772 710,857 402,050 -
  QoQ % -1,336.83% -132.94% 11.48% -87.70% -4.23% 76.81% -
  Horiz. % -109.91% -7.65% 23.22% 20.83% 169.33% 176.81% 100.00%
NP to SH -441,883 -30,754 93,374 83,762 680,772 710,857 402,050 -
  QoQ % -1,336.83% -132.94% 11.48% -87.70% -4.23% 76.81% -
  Horiz. % -109.91% -7.65% 23.22% 20.83% 169.33% 176.81% 100.00%
Tax Rate - % - % -12.37 % -254.53 % -32.89 % -39.13 % -9.19 % -
  QoQ % 0.00% 0.00% 95.14% -673.88% 15.95% -325.79% -
  Horiz. % 0.00% 0.00% 134.60% 2,769.64% 357.89% 425.79% 100.00%
Total Cost 6,057,397 5,447,589 5,309,558 5,324,775 4,526,211 4,459,427 4,703,574 18.35%
  QoQ % 11.19% 2.60% -0.29% 17.64% 1.50% -5.19% -
  Horiz. % 128.78% 115.82% 112.88% 113.21% 96.23% 94.81% 100.00%
Net Worth 3,807,211 4,776,737 4,645,853 4,563,342 5,019,209 5,201,362 5,057,827 -17.24%
  QoQ % -20.30% 2.82% 1.81% -9.08% -3.50% 2.84% -
  Horiz. % 75.27% 94.44% 91.85% 90.22% 99.24% 102.84% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,807,211 4,776,737 4,645,853 4,563,342 5,019,209 5,201,362 5,057,827 -17.24%
  QoQ % -20.30% 2.82% 1.81% -9.08% -3.50% 2.84% -
  Horiz. % 75.27% 94.44% 91.85% 90.22% 99.24% 102.84% 100.00%
NOSH 2,778,986 2,793,413 2,765,388 2,782,526 2,698,499 2,781,477 2,794,380 -0.37%
  QoQ % -0.52% 1.01% -0.62% 3.11% -2.98% -0.46% -
  Horiz. % 99.45% 99.97% 98.96% 99.58% 96.57% 99.54% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -7.87 % -0.57 % 1.73 % 1.55 % 13.07 % 13.75 % 7.87 % -
  QoQ % -1,280.70% -132.95% 11.61% -88.14% -4.95% 74.71% -
  Horiz. % -100.00% -7.24% 21.98% 19.70% 166.07% 174.71% 100.00%
ROE -11.61 % -0.64 % 2.01 % 1.84 % 13.56 % 13.67 % 7.95 % -
  QoQ % -1,714.06% -131.84% 9.24% -86.43% -0.80% 71.95% -
  Horiz. % -146.04% -8.05% 25.28% 23.14% 170.57% 171.95% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 202.07 193.91 195.38 194.38 192.96 185.88 182.71 6.94%
  QoQ % 4.21% -0.75% 0.51% 0.74% 3.81% 1.73% -
  Horiz. % 110.60% 106.13% 106.93% 106.39% 105.61% 101.73% 100.00%
EPS -15.90 -1.10 3.38 3.01 25.23 25.56 14.39 -
  QoQ % -1,345.45% -132.54% 12.29% -88.07% -1.29% 77.62% -
  Horiz. % -110.49% -7.64% 23.49% 20.92% 175.33% 177.62% 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 1.3700 1.7100 1.6800 1.6400 1.8600 1.8700 1.8100 -16.93%
  QoQ % -19.88% 1.79% 2.44% -11.83% -0.53% 3.31% -
  Horiz. % 75.69% 94.48% 92.82% 90.61% 102.76% 103.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 168.03 162.08 161.67 161.84 155.81 154.71 152.77 6.55%
  QoQ % 3.67% 0.25% -0.11% 3.87% 0.71% 1.27% -
  Horiz. % 109.99% 106.09% 105.83% 105.94% 101.99% 101.27% 100.00%
EPS -13.22 -0.92 2.79 2.51 20.37 21.27 12.03 -
  QoQ % -1,336.96% -132.97% 11.16% -87.68% -4.23% 76.81% -
  Horiz. % -109.89% -7.65% 23.19% 20.86% 169.33% 176.81% 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 1.1392 1.4293 1.3902 1.3655 1.5019 1.5564 1.5134 -17.24%
  QoQ % -20.30% 2.81% 1.81% -9.08% -3.50% 2.84% -
  Horiz. % 75.27% 94.44% 91.86% 90.23% 99.24% 102.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.2800 1.5400 2.3800 2.7200 2.5300 2.3000 2.5500 -
P/RPS 0.63 0.79 1.22 1.40 1.31 1.24 1.40 -41.25%
  QoQ % -20.25% -35.25% -12.86% 6.87% 5.65% -11.43% -
  Horiz. % 45.00% 56.43% 87.14% 100.00% 93.57% 88.57% 100.00%
P/EPS -8.05 -139.88 70.49 90.36 10.03 9.00 17.72 -
  QoQ % 94.25% -298.44% -21.99% 800.90% 11.44% -49.21% -
  Horiz. % -45.43% -789.39% 397.80% 509.93% 56.60% 50.79% 100.00%
EY -12.42 -0.71 1.42 1.11 9.97 11.11 5.64 -
  QoQ % -1,649.30% -150.00% 27.93% -88.87% -10.26% 96.99% -
  Horiz. % -220.21% -12.59% 25.18% 19.68% 176.77% 196.99% 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 0.93 0.90 1.42 1.66 1.36 1.23 1.41 -24.21%
  QoQ % 3.33% -36.62% -14.46% 22.06% 10.57% -12.77% -
  Horiz. % 65.96% 63.83% 100.71% 117.73% 96.45% 87.23% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 28/05/15 26/02/15 19/11/14 20/08/14 20/05/14 -
Price 1.3300 0.7800 2.0800 2.7000 2.4600 2.3800 2.3300 -
P/RPS 0.66 0.40 1.06 1.39 1.27 1.28 1.28 -35.67%
  QoQ % 65.00% -62.26% -23.74% 9.45% -0.78% 0.00% -
  Horiz. % 51.56% 31.25% 82.81% 108.59% 99.22% 100.00% 100.00%
P/EPS -8.36 -70.85 61.60 89.69 9.75 9.31 16.19 -
  QoQ % 88.20% -215.02% -31.32% 819.90% 4.73% -42.50% -
  Horiz. % -51.64% -437.62% 380.48% 553.98% 60.22% 57.50% 100.00%
EY -11.96 -1.41 1.62 1.11 10.26 10.74 6.18 -
  QoQ % -748.23% -187.04% 45.95% -89.18% -4.47% 73.79% -
  Horiz. % -193.53% -22.82% 26.21% 17.96% 166.02% 173.79% 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 0.97 0.46 1.24 1.65 1.32 1.27 1.29 -17.30%
  QoQ % 110.87% -62.90% -24.85% 25.00% 3.94% -1.55% -
  Horiz. % 75.19% 35.66% 96.12% 127.91% 102.33% 98.45% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

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