Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2006-06-30 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Jun-2006  [#4]
Profit Trend QoQ -     172.68%    YoY -     80.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
Revenue 3,178,854 2,851,786 1,603,261 1,058,107 666,250 392,690  -  46.19%
  YoY % 11.47% 77.87% 51.52% 58.82% 69.66% - -
  Horiz. % 809.51% 726.22% 408.28% 269.45% 169.66% 100.00% -
PBT 622,288 -869,198 278,048 86,174 125,478 58,071  -  53.83%
  YoY % 171.59% -412.61% 222.66% -31.32% 116.08% - -
  Horiz. % 1,071.60% -1,496.78% 478.81% 148.39% 216.08% 100.00% -
Tax -116,021 372,635 220,009 115,528 -13,843 -9,004  -  59.07%
  YoY % -131.14% 69.37% 90.44% 934.56% -53.74% - -
  Horiz. % 1,288.55% -4,138.55% -2,443.46% -1,283.07% 153.74% 100.00% -
NP 506,267 -496,563 498,057 201,702 111,635 49,067  -  52.78%
  YoY % 201.95% -199.70% 146.93% 80.68% 127.52% - -
  Horiz. % 1,031.79% -1,012.01% 1,015.05% 411.07% 227.52% 100.00% -
NP to SH 506,267 -496,563 498,057 201,702 111,635 49,067  -  52.78%
  YoY % 201.95% -199.70% 146.93% 80.68% 127.52% - -
  Horiz. % 1,031.79% -1,012.01% 1,015.05% 411.07% 227.52% 100.00% -
Tax Rate 18.64 % - % -79.13 % -134.06 % 11.03 % 15.51 %  -  % 3.39%
  YoY % 0.00% 0.00% 40.97% -1,315.41% -28.88% - -
  Horiz. % 120.18% 0.00% -510.19% -864.35% 71.12% 100.00% -
Total Cost 2,672,587 3,348,349 1,105,204 856,405 554,615 343,623  -  45.13%
  YoY % -20.18% 202.96% 29.05% 54.41% 61.40% - -
  Horiz. % 777.77% 974.43% 321.63% 249.23% 161.40% 100.00% -
Net Worth 2,328,577 1,603,912 1,644,527 1,151,890 866,862 65,656  -  91.18%
  YoY % 45.18% -2.47% 42.77% 32.88% 1,220.29% - -
  Horiz. % 3,546.59% 2,442.87% 2,504.73% 1,754.41% 1,320.29% 100.00% -
Dividend
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
Net Worth 2,328,577 1,603,912 1,644,527 1,151,890 866,862 65,656  -  91.18%
  YoY % 45.18% -2.47% 42.77% 32.88% 1,220.29% - -
  Horiz. % 3,546.59% 2,442.87% 2,504.73% 1,754.41% 1,320.29% 100.00% -
NOSH 2,451,133 2,358,695 2,349,325 2,350,796 2,114,299 76,345  -  87.75%
  YoY % 3.92% 0.40% -0.06% 11.19% 2,669.40% - -
  Horiz. % 3,210.60% 3,089.52% 3,077.24% 3,079.17% 2,769.40% 100.00% -
Ratio Analysis
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
NP Margin 15.93 % -17.41 % 31.07 % 19.06 % 16.76 % 12.50 %  -  % 4.50%
  YoY % 191.50% -156.03% 63.01% 13.72% 34.08% - -
  Horiz. % 127.44% -139.28% 248.56% 152.48% 134.08% 100.00% -
ROE 21.74 % -30.96 % 30.29 % 17.51 % 12.88 % 74.73 %  -  % -20.09%
  YoY % 170.22% -202.21% 72.99% 35.95% -82.76% - -
  Horiz. % 29.09% -41.43% 40.53% 23.43% 17.24% 100.00% -
Per Share
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
RPS 129.69 120.91 68.24 45.01 31.51 514.36  -  -22.13%
  YoY % 7.26% 77.18% 51.61% 42.84% -93.87% - -
  Horiz. % 25.21% 23.51% 13.27% 8.75% 6.13% 100.00% -
EPS 20.60 -20.90 21.20 8.60 5.28 64.27  -  -18.67%
  YoY % 198.56% -198.58% 146.51% 62.88% -91.78% - -
  Horiz. % 32.05% -32.52% 32.99% 13.38% 8.22% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.9500 0.6800 0.7000 0.4900 0.4100 0.8600  -  1.82%
  YoY % 39.71% -2.86% 42.86% 19.51% -52.33% - -
  Horiz. % 110.47% 79.07% 81.40% 56.98% 47.67% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
RPS 95.12 85.33 47.97 31.66 19.94 11.75  -  46.19%
  YoY % 11.47% 77.88% 51.52% 58.78% 69.70% - -
  Horiz. % 809.53% 726.21% 408.26% 269.45% 169.70% 100.00% -
EPS 15.15 -14.86 14.90 6.04 3.34 1.47  -  52.75%
  YoY % 201.95% -199.73% 146.69% 80.84% 127.21% - -
  Horiz. % 1,030.61% -1,010.88% 1,013.61% 410.88% 227.21% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.6968 0.4799 0.4921 0.3447 0.2594 0.0196  -  91.26%
  YoY % 45.20% -2.48% 42.76% 32.88% 1,223.47% - -
  Horiz. % 3,555.10% 2,448.47% 2,510.71% 1,758.67% 1,323.47% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
Date 31/12/09 31/12/08 29/06/07 30/06/06 30/06/05 -  -  -
Price 1.3800 0.8700 1.9000 1.5000 1.6400 0.0000  -  -
P/RPS 1.06 0.72 2.78 3.33 5.20 0.00  -  -
  YoY % 47.22% -74.10% -16.52% -35.96% 0.00% - -
  Horiz. % 20.38% 13.85% 53.46% 64.04% 100.00% - -
P/EPS 6.68 -4.13 8.96 17.48 31.06 0.00  -  -
  YoY % 261.74% -146.09% -48.74% -43.72% 0.00% - -
  Horiz. % 21.51% -13.30% 28.85% 56.28% 100.00% - -
EY 14.97 -24.20 11.16 5.72 3.22 0.00  -  -
  YoY % 161.86% -316.85% 95.10% 77.64% 0.00% - -
  Horiz. % 464.91% -751.55% 346.58% 177.64% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.45 1.28 2.71 3.06 4.00 0.00  -  -
  YoY % 13.28% -52.77% -11.44% -23.50% 0.00% - -
  Horiz. % 36.25% 32.00% 67.75% 76.50% 100.00% - -
Price Multiplier on Announcement Date
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
Date 25/02/10 02/03/09 30/08/07 29/08/06 26/08/05 -  -  -
Price 1.4400 0.9400 1.8900 1.3300 1.5800 0.0000  -  -
P/RPS 1.11 0.78 2.77 2.95 5.01 0.00  -  -
  YoY % 42.31% -71.84% -6.10% -41.12% 0.00% - -
  Horiz. % 22.16% 15.57% 55.29% 58.88% 100.00% - -
P/EPS 6.97 -4.47 8.92 15.50 29.92 0.00  -  -
  YoY % 255.93% -150.11% -42.45% -48.20% 0.00% - -
  Horiz. % 23.30% -14.94% 29.81% 51.80% 100.00% - -
EY 14.34 -22.40 11.22 6.45 3.34 0.00  -  -
  YoY % 164.02% -299.64% 73.95% 93.11% 0.00% - -
  Horiz. % 429.34% -670.66% 335.93% 193.11% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.52 1.38 2.70 2.71 3.85 0.00  -  -
  YoY % 10.14% -48.89% -0.37% -29.61% 0.00% - -
  Horiz. % 39.48% 35.84% 70.13% 70.39% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers