[AIRASIA] YoY Annualized Quarter Result on 2009-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Revenue 4,699,918 4,270,112 3,608,014 3,090,254 2,287,078 891,732 605,662 31.41% YoY % 10.07% 18.35% 16.75% 35.12% 156.48% 47.23% - Horiz. % 776.00% 705.03% 595.71% 510.23% 377.62% 147.23% 100.00%
PBT 775,360 695,818 800,786 524,558 126,546 121,566 112,694 29.32% YoY % 11.43% -13.11% 52.66% 314.52% 4.10% 7.87% - Horiz. % 688.02% 617.44% 710.58% 465.47% 112.29% 107.87% 100.00%
Tax -124,226 -143,442 45,296 160,094 214,842 -1,434 -3,016 64.16% YoY % 13.40% -416.68% -71.71% -25.48% 15,082.01% 52.45% - Horiz. % 4,118.90% 4,756.03% -1,501.86% -5,308.16% -7,123.41% 47.55% 100.00%
NP 651,134 552,376 846,082 684,652 341,388 120,132 109,678 26.80% YoY % 17.88% -34.71% 23.58% 100.55% 184.18% 9.53% - Horiz. % 593.68% 503.63% 771.42% 624.24% 311.26% 109.53% 100.00%
NP to SH 651,134 552,376 846,082 684,652 341,388 119,814 109,678 26.80% YoY % 17.88% -34.71% 23.58% 100.55% 184.93% 9.24% - Horiz. % 593.68% 503.63% 771.42% 624.24% 311.26% 109.24% 100.00%
Tax Rate 16.02 % 20.61 % -5.66 % -30.52 % -169.77 % 1.18 % 2.68 % 26.92% YoY % -22.27% 464.13% 81.45% 82.02% -14,487.29% -55.97% - Horiz. % 597.76% 769.03% -211.19% -1,138.81% -6,334.70% 44.03% 100.00%
Total Cost 4,048,784 3,717,736 2,761,932 2,405,602 1,945,690 771,600 495,984 32.30% YoY % 8.90% 34.61% 14.81% 23.64% 152.16% 55.57% - Horiz. % 816.31% 749.57% 556.86% 485.02% 392.29% 155.57% 100.00%
Net Worth 2,779,058 3,894,250 2,958,515 1,935,912 2,275,920 0 774,851 18.56% YoY % -28.64% 31.63% 52.82% -14.94% 0.00% 0.00% - Horiz. % 358.66% 502.58% 381.82% 249.84% 293.72% 0.00% 100.00%
Dividend 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Net Worth 2,779,058 3,894,250 2,958,515 1,935,912 2,275,920 0 774,851 18.56% YoY % -28.64% 31.63% 52.82% -14.94% 0.00% 0.00% - Horiz. % 358.66% 502.58% 381.82% 249.84% 293.72% 0.00% 100.00%
NOSH 2,779,058 2,761,880 2,764,967 2,360,868 2,370,750 2,098,290 2,039,083 4.21% YoY % 0.62% -0.11% 17.12% -0.42% 12.98% 2.90% - Horiz. % 136.29% 135.45% 135.60% 115.78% 116.27% 102.90% 100.00%
Ratio Analysis 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
NP Margin 13.85 % 12.94 % 23.45 % 22.16 % 14.93 % 13.47 % 18.11 % -3.51% YoY % 7.03% -44.82% 5.82% 48.43% 10.84% -25.62% - Horiz. % 76.48% 71.45% 129.49% 122.36% 82.44% 74.38% 100.00%
ROE 23.43 % 14.18 % 28.60 % 35.37 % 15.00 % - % 14.15 % 6.95% YoY % 65.23% -50.42% -19.14% 135.80% 0.00% 0.00% - Horiz. % 165.58% 100.21% 202.12% 249.96% 106.01% 0.00% 100.00%
Per Share 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
RPS 169.12 154.61 130.49 130.89 96.47 42.50 29.70 26.10% YoY % 9.38% 18.48% -0.31% 35.68% 126.99% 43.10% - Horiz. % 569.43% 520.57% 439.36% 440.71% 324.81% 143.10% 100.00%
EPS 23.40 20.00 30.60 29.00 14.40 5.60 5.84 20.33% YoY % 17.00% -34.64% 5.52% 101.39% 157.14% -4.11% - Horiz. % 400.68% 342.47% 523.97% 496.58% 246.58% 95.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0000 1.4100 1.0700 0.8200 0.9600 0.0000 0.3800 13.77% YoY % -29.08% 31.78% 30.49% -14.58% 0.00% 0.00% - Horiz. % 263.16% 371.05% 281.58% 215.79% 252.63% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
RPS 140.63 127.77 107.96 92.47 68.43 26.68 18.12 31.41% YoY % 10.06% 18.35% 16.75% 35.13% 156.48% 47.24% - Horiz. % 776.10% 705.13% 595.81% 510.32% 377.65% 147.24% 100.00%
EPS 19.48 16.53 25.32 20.49 10.22 3.59 3.28 26.81% YoY % 17.85% -34.72% 23.57% 100.49% 184.68% 9.45% - Horiz. % 593.90% 503.96% 771.95% 624.70% 311.59% 109.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8316 1.1653 0.8853 0.5793 0.6810 0.0000 0.2319 18.56% YoY % -28.64% 31.63% 52.82% -14.93% 0.00% 0.00% - Horiz. % 358.60% 502.50% 381.76% 249.81% 293.66% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/12/05 31/12/04 -
Price 3.5700 3.5200 1.2500 1.1100 0.8700 1.5900 1.6600 -
P/RPS 2.11 2.28 0.96 0.85 0.90 3.74 5.59 -12.18% YoY % -7.46% 137.50% 12.94% -5.56% -75.94% -33.09% - Horiz. % 37.75% 40.79% 17.17% 15.21% 16.10% 66.91% 100.00%
P/EPS 15.24 17.60 4.08 3.83 6.04 27.85 30.86 -8.98% YoY % -13.41% 331.37% 6.53% -36.59% -78.31% -9.75% - Horiz. % 49.38% 57.03% 13.22% 12.41% 19.57% 90.25% 100.00%
EY 6.56 5.68 24.48 26.13 16.55 3.59 3.24 9.86% YoY % 15.49% -76.80% -6.31% 57.89% 361.00% 10.80% - Horiz. % 202.47% 175.31% 755.56% 806.48% 510.80% 110.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.57 2.50 1.17 1.35 0.91 0.00 4.37 -2.66% YoY % 42.80% 113.68% -13.33% 48.35% 0.00% 0.00% - Horiz. % 81.69% 57.21% 26.77% 30.89% 20.82% 0.00% 100.00%
Price Multiplier on Announcement Date 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Date 28/08/12 23/08/11 18/08/10 12/08/09 28/08/08 24/02/06 18/02/05 -
Price 3.5500 3.6200 1.6800 1.4200 1.1000 1.7400 1.7800 -
P/RPS 2.10 2.34 1.29 1.08 1.14 4.09 5.99 -13.04% YoY % -10.26% 81.40% 19.44% -5.26% -72.13% -31.72% - Horiz. % 35.06% 39.07% 21.54% 18.03% 19.03% 68.28% 100.00%
P/EPS 15.15 18.10 5.49 4.90 7.64 30.47 33.09 -9.89% YoY % -16.30% 229.69% 12.04% -35.86% -74.93% -7.92% - Horiz. % 45.78% 54.70% 16.59% 14.81% 23.09% 92.08% 100.00%
EY 6.60 5.52 18.21 20.42 13.09 3.28 3.02 10.98% YoY % 19.57% -69.69% -10.82% 56.00% 299.09% 8.61% - Horiz. % 218.54% 182.78% 602.98% 676.16% 433.44% 108.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.55 2.57 1.57 1.73 1.15 0.00 4.68 -3.62% YoY % 38.13% 63.69% -9.25% 50.43% 0.00% 0.00% - Horiz. % 75.85% 54.91% 33.55% 36.97% 24.57% 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.
Comment
AirAsia_Bursa Announcement_2Q 2009_Final.pdf 
