Highlights

[AIRASIA] QoQ TTM Result on 2015-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     11.48%    YoY -     -76.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 6,305,089 5,615,514 5,416,835 5,402,932 5,408,537 5,206,983 5,170,284 14.10%
  QoQ % 12.28% 3.67% 0.26% -0.10% 3.87% 0.71% -
  Horiz. % 121.95% 108.61% 104.77% 104.50% 104.61% 100.71% 100.00%
PBT 214,874 -611,625 -123,458 83,093 23,626 512,282 510,927 -43.78%
  QoQ % 135.13% -395.41% -248.58% 251.70% -95.39% 0.27% -
  Horiz. % 42.06% -119.71% -24.16% 16.26% 4.62% 100.27% 100.00%
Tax 325,950 169,742 92,704 10,281 60,136 168,490 199,930 38.40%
  QoQ % 92.03% 83.10% 801.70% -82.90% -64.31% -15.73% -
  Horiz. % 163.03% 84.90% 46.37% 5.14% 30.08% 84.27% 100.00%
NP 540,824 -441,883 -30,754 93,374 83,762 680,772 710,857 -16.62%
  QoQ % 222.39% -1,336.83% -132.94% 11.48% -87.70% -4.23% -
  Horiz. % 76.08% -62.16% -4.33% 13.14% 11.78% 95.77% 100.00%
NP to SH 540,738 -441,883 -30,754 93,374 83,762 680,772 710,857 -16.63%
  QoQ % 222.37% -1,336.83% -132.94% 11.48% -87.70% -4.23% -
  Horiz. % 76.07% -62.16% -4.33% 13.14% 11.78% 95.77% 100.00%
Tax Rate -151.69 % - % - % -12.37 % -254.53 % -32.89 % -39.13 % 146.16%
  QoQ % 0.00% 0.00% 0.00% 95.14% -673.88% 15.95% -
  Horiz. % 387.66% 0.00% 0.00% 31.61% 650.47% 84.05% 100.00%
Total Cost 5,764,265 6,057,397 5,447,589 5,309,558 5,324,775 4,526,211 4,459,427 18.61%
  QoQ % -4.84% 11.19% 2.60% -0.29% 17.64% 1.50% -
  Horiz. % 129.26% 135.83% 122.16% 119.06% 119.40% 101.50% 100.00%
Net Worth 4,455,863 3,807,211 4,776,737 4,645,853 4,563,342 5,019,209 5,201,362 -9.77%
  QoQ % 17.04% -20.30% 2.82% 1.81% -9.08% -3.50% -
  Horiz. % 85.67% 73.20% 91.84% 89.32% 87.73% 96.50% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,455,863 3,807,211 4,776,737 4,645,853 4,563,342 5,019,209 5,201,362 -9.77%
  QoQ % 17.04% -20.30% 2.82% 1.81% -9.08% -3.50% -
  Horiz. % 85.67% 73.20% 91.84% 89.32% 87.73% 96.50% 100.00%
NOSH 2,784,914 2,778,986 2,793,413 2,765,388 2,782,526 2,698,499 2,781,477 0.08%
  QoQ % 0.21% -0.52% 1.01% -0.62% 3.11% -2.98% -
  Horiz. % 100.12% 99.91% 100.43% 99.42% 100.04% 97.02% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.58 % -7.87 % -0.57 % 1.73 % 1.55 % 13.07 % 13.75 % -26.91%
  QoQ % 209.02% -1,280.70% -132.95% 11.61% -88.14% -4.95% -
  Horiz. % 62.40% -57.24% -4.15% 12.58% 11.27% 95.05% 100.00%
ROE 12.14 % -11.61 % -0.64 % 2.01 % 1.84 % 13.56 % 13.67 % -7.59%
  QoQ % 204.57% -1,714.06% -131.84% 9.24% -86.43% -0.80% -
  Horiz. % 88.81% -84.93% -4.68% 14.70% 13.46% 99.20% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 226.40 202.07 193.91 195.38 194.38 192.96 185.88 14.01%
  QoQ % 12.04% 4.21% -0.75% 0.51% 0.74% 3.81% -
  Horiz. % 121.80% 108.71% 104.32% 105.11% 104.57% 103.81% 100.00%
EPS 19.42 -15.90 -1.10 3.38 3.01 25.23 25.56 -16.69%
  QoQ % 222.14% -1,345.45% -132.54% 12.29% -88.07% -1.29% -
  Horiz. % 75.98% -62.21% -4.30% 13.22% 11.78% 98.71% 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 1.6000 1.3700 1.7100 1.6800 1.6400 1.8600 1.8700 -9.85%
  QoQ % 16.79% -19.88% 1.79% 2.44% -11.83% -0.53% -
  Horiz. % 85.56% 73.26% 91.44% 89.84% 87.70% 99.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 188.66 168.03 162.08 161.67 161.84 155.81 154.71 14.10%
  QoQ % 12.28% 3.67% 0.25% -0.11% 3.87% 0.71% -
  Horiz. % 121.94% 108.61% 104.76% 104.50% 104.61% 100.71% 100.00%
EPS 16.18 -13.22 -0.92 2.79 2.51 20.37 21.27 -16.63%
  QoQ % 222.39% -1,336.96% -132.97% 11.16% -87.68% -4.23% -
  Horiz. % 76.07% -62.15% -4.33% 13.12% 11.80% 95.77% 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 1.3333 1.1392 1.4293 1.3902 1.3655 1.5019 1.5564 -9.78%
  QoQ % 17.04% -20.30% 2.81% 1.81% -9.08% -3.50% -
  Horiz. % 85.67% 73.19% 91.83% 89.32% 87.73% 96.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.2900 1.2800 1.5400 2.3800 2.7200 2.5300 2.3000 -
P/RPS 0.57 0.63 0.79 1.22 1.40 1.31 1.24 -40.35%
  QoQ % -9.52% -20.25% -35.25% -12.86% 6.87% 5.65% -
  Horiz. % 45.97% 50.81% 63.71% 98.39% 112.90% 105.65% 100.00%
P/EPS 6.64 -8.05 -139.88 70.49 90.36 10.03 9.00 -18.31%
  QoQ % 182.48% 94.25% -298.44% -21.99% 800.90% 11.44% -
  Horiz. % 73.78% -89.44% -1,554.22% 783.22% 1,004.00% 111.44% 100.00%
EY 15.05 -12.42 -0.71 1.42 1.11 9.97 11.11 22.36%
  QoQ % 221.18% -1,649.30% -150.00% 27.93% -88.87% -10.26% -
  Horiz. % 135.46% -111.79% -6.39% 12.78% 9.99% 89.74% 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 0.81 0.93 0.90 1.42 1.66 1.36 1.23 -24.25%
  QoQ % -12.90% 3.33% -36.62% -14.46% 22.06% 10.57% -
  Horiz. % 65.85% 75.61% 73.17% 115.45% 134.96% 110.57% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 26/08/15 28/05/15 26/02/15 19/11/14 20/08/14 -
Price 1.3900 1.3300 0.7800 2.0800 2.7000 2.4600 2.3800 -
P/RPS 0.61 0.66 0.40 1.06 1.39 1.27 1.28 -38.91%
  QoQ % -7.58% 65.00% -62.26% -23.74% 9.45% -0.78% -
  Horiz. % 47.66% 51.56% 31.25% 82.81% 108.59% 99.22% 100.00%
P/EPS 7.16 -8.36 -70.85 61.60 89.69 9.75 9.31 -16.02%
  QoQ % 185.65% 88.20% -215.02% -31.32% 819.90% 4.73% -
  Horiz. % 76.91% -89.80% -761.01% 661.65% 963.37% 104.73% 100.00%
EY 13.97 -11.96 -1.41 1.62 1.11 10.26 10.74 19.10%
  QoQ % 216.81% -748.23% -187.04% 45.95% -89.18% -4.47% -
  Horiz. % 130.07% -111.36% -13.13% 15.08% 10.34% 95.53% 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 0.87 0.97 0.46 1.24 1.65 1.32 1.27 -22.24%
  QoQ % -10.31% 110.87% -62.90% -24.85% 25.00% 3.94% -
  Horiz. % 68.50% 76.38% 36.22% 97.64% 129.92% 103.94% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers