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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS