Highlights

[AIRASIA] QoQ TTM Result on 2007-03-31 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 23-May-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Mar-2007  [#3]
Profit Trend QoQ -     20.40%    YoY -     376.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,932,756 1,742,799 1,613,307 1,494,878 1,347,258 1,153,160 1,007,344 54.22%
  QoQ % 10.90% 8.03% 7.92% 10.96% 16.83% 14.48% -
  Horiz. % 191.87% 173.01% 160.15% 148.40% 133.74% 114.48% 100.00%
PBT 450,152 333,317 263,966 147,494 119,116 85,806 89,400 192.91%
  QoQ % 35.05% 26.27% 78.97% 23.82% 38.82% -4.02% -
  Horiz. % 503.53% 372.84% 295.26% 164.98% 133.24% 95.98% 100.00%
Tax 247,471 260,633 220,009 282,200 237,768 180,352 115,528 65.94%
  QoQ % -5.05% 18.46% -22.04% 18.69% 31.84% 56.11% -
  Horiz. % 214.21% 225.60% 190.44% 244.27% 205.81% 156.11% 100.00%
NP 697,623 593,950 483,975 429,694 356,884 266,158 204,928 125.79%
  QoQ % 17.45% 22.72% 12.63% 20.40% 34.09% 29.88% -
  Horiz. % 340.42% 289.83% 236.17% 209.68% 174.15% 129.88% 100.00%
NP to SH 697,623 593,950 483,975 429,694 356,884 266,116 204,769 125.91%
  QoQ % 17.45% 22.72% 12.63% 20.40% 34.11% 29.96% -
  Horiz. % 340.69% 290.06% 236.35% 209.84% 174.29% 129.96% 100.00%
Tax Rate -54.97 % -78.19 % -83.35 % -191.33 % -199.61 % -210.19 % -129.23 % -43.35%
  QoQ % 29.70% 6.19% 56.44% 4.15% 5.03% -62.65% -
  Horiz. % 42.54% 60.50% 64.50% 148.05% 154.46% 162.65% 100.00%
Total Cost 1,235,133 1,148,849 1,129,332 1,065,184 990,374 887,002 802,416 33.21%
  QoQ % 7.51% 1.73% 6.02% 7.55% 11.65% 10.54% -
  Horiz. % 153.93% 143.17% 140.74% 132.75% 123.42% 110.54% 100.00%
Net Worth 2,102,821 182,314,368 1,639,683 1,502,668 0 0 1,126,913 51.40%
  QoQ % -98.85% 11,018.88% 9.12% 0.00% 0.00% 0.00% -
  Horiz. % 186.60% 16,178.20% 145.50% 133.34% 0.00% 0.00% 100.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 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
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,102,821 182,314,368 1,639,683 1,502,668 0 0 1,126,913 51.40%
  QoQ % -98.85% 11,018.88% 9.12% 0.00% 0.00% 0.00% -
  Horiz. % 186.60% 16,178.20% 145.50% 133.34% 0.00% 0.00% 100.00%
NOSH 2,362,721 2,337,363 2,342,405 2,347,918 2,345,687 2,824,999 2,299,823 1.81%
  QoQ % 1.08% -0.22% -0.23% 0.10% -16.97% 22.84% -
  Horiz. % 102.73% 101.63% 101.85% 102.09% 101.99% 122.84% 100.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 36.09 % 34.08 % 30.00 % 28.74 % 26.49 % 23.08 % 20.34 % 46.41%
  QoQ % 5.90% 13.60% 4.38% 8.49% 14.77% 13.47% -
  Horiz. % 177.43% 167.55% 147.49% 141.30% 130.24% 113.47% 100.00%
ROE 33.18 % 0.33 % 29.52 % 28.60 % - % - % 18.17 % 49.24%
  QoQ % 9,954.54% -98.88% 3.22% 0.00% 0.00% 0.00% -
  Horiz. % 182.61% 1.82% 162.47% 157.40% 0.00% 0.00% 100.00%
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 81.80 74.56 68.87 63.67 57.44 40.82 43.80 51.48%
  QoQ % 9.71% 8.26% 8.17% 10.85% 40.72% -6.80% -
  Horiz. % 186.76% 170.23% 157.24% 145.37% 131.14% 93.20% 100.00%
EPS 29.53 25.41 20.66 18.30 15.21 9.42 8.90 121.97%
  QoQ % 16.21% 22.99% 12.90% 20.32% 61.46% 5.84% -
  Horiz. % 331.80% 285.51% 232.13% 205.62% 170.90% 105.84% 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 0.8900 78.0000 0.7000 0.6400 0.0000 0.0000 0.4900 48.70%
  QoQ % -98.86% 11,042.86% 9.38% 0.00% 0.00% 0.00% -
  Horiz. % 181.63% 15,918.37% 142.86% 130.61% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 57.83 52.15 48.27 44.73 40.31 34.51 30.14 54.23%
  QoQ % 10.89% 8.04% 7.91% 10.97% 16.81% 14.50% -
  Horiz. % 191.87% 173.03% 160.15% 148.41% 133.74% 114.50% 100.00%
EPS 20.87 17.77 14.48 12.86 10.68 7.96 6.13 125.81%
  QoQ % 17.45% 22.72% 12.60% 20.41% 34.17% 29.85% -
  Horiz. % 340.46% 289.89% 236.22% 209.79% 174.23% 129.85% 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 0.6292 54.5529 0.4906 0.4496 0.0000 0.0000 0.3372 51.39%
  QoQ % -98.85% 11,019.63% 9.12% 0.00% 0.00% 0.00% -
  Horiz. % 186.60% 16,178.20% 145.49% 133.33% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.6000 1.8300 1.9000 1.7700 1.5100 1.5300 1.5000 -
P/RPS 1.96 2.45 2.76 2.78 2.63 3.75 3.42 -30.93%
  QoQ % -20.00% -11.23% -0.72% 5.70% -29.87% 9.65% -
  Horiz. % 57.31% 71.64% 80.70% 81.29% 76.90% 109.65% 100.00%
P/EPS 5.42 7.20 9.20 9.67 9.92 16.24 16.85 -52.96%
  QoQ % -24.72% -21.74% -4.86% -2.52% -38.92% -3.62% -
  Horiz. % 32.17% 42.73% 54.60% 57.39% 58.87% 96.38% 100.00%
EY 18.45 13.89 10.87 10.34 10.08 6.16 5.94 112.44%
  QoQ % 32.83% 27.78% 5.13% 2.58% 63.64% 3.70% -
  Horiz. % 310.61% 233.84% 183.00% 174.07% 169.70% 103.70% 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 1.80 0.02 2.71 2.77 0.00 0.00 3.06 -29.73%
  QoQ % 8,900.00% -99.26% -2.17% 0.00% 0.00% 0.00% -
  Horiz. % 58.82% 0.65% 88.56% 90.52% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 23/11/07 30/08/07 23/05/07 28/02/07 30/11/06 29/08/06 -
Price 1.5400 1.7700 1.8900 1.9300 1.6300 1.5300 1.3300 -
P/RPS 1.88 2.37 2.74 3.03 2.84 3.75 3.04 -27.35%
  QoQ % -20.68% -13.50% -9.57% 6.69% -24.27% 23.36% -
  Horiz. % 61.84% 77.96% 90.13% 99.67% 93.42% 123.36% 100.00%
P/EPS 5.22 6.97 9.15 10.55 10.71 16.24 14.94 -50.30%
  QoQ % -25.11% -23.83% -13.27% -1.49% -34.05% 8.70% -
  Horiz. % 34.94% 46.65% 61.24% 70.62% 71.69% 108.70% 100.00%
EY 19.17 14.36 10.93 9.48 9.33 6.16 6.69 101.36%
  QoQ % 33.50% 31.38% 15.30% 1.61% 51.46% -7.92% -
  Horiz. % 286.55% 214.65% 163.38% 141.70% 139.46% 92.08% 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 1.73 0.02 2.70 3.02 0.00 0.00 2.71 -25.80%
  QoQ % 8,550.00% -99.26% -10.60% 0.00% 0.00% 0.00% -
  Horiz. % 63.84% 0.74% 99.63% 111.44% 0.00% 0.00% 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.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers