Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2007-06-30 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend QoQ -     58.91%    YoY -     146.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,992,722 3,178,854 2,851,786 1,603,261 1,058,107 666,250 392,690 42.82%
  YoY % 25.60% 11.47% 77.87% 51.52% 58.82% 69.66% -
  Horiz. % 1,016.76% 809.51% 726.22% 408.28% 269.45% 169.66% 100.00%
PBT 1,099,299 622,288 -869,198 278,048 86,174 125,478 58,071 57.14%
  YoY % 76.65% 171.59% -412.61% 222.66% -31.32% 116.08% -
  Horiz. % 1,893.03% 1,071.60% -1,496.78% 478.81% 148.39% 216.08% 100.00%
Tax -32,422 -116,021 372,635 220,009 115,528 -13,843 -9,004 21.76%
  YoY % 72.06% -131.14% 69.37% 90.44% 934.56% -53.74% -
  Horiz. % 360.08% 1,288.55% -4,138.55% -2,443.46% -1,283.07% 153.74% 100.00%
NP 1,066,877 506,267 -496,563 498,057 201,702 111,635 49,067 60.52%
  YoY % 110.73% 201.95% -199.70% 146.93% 80.68% 127.52% -
  Horiz. % 2,174.33% 1,031.79% -1,012.01% 1,015.05% 411.07% 227.52% 100.00%
NP to SH 1,066,877 506,267 -496,563 498,057 201,702 111,635 49,067 60.52%
  YoY % 110.73% 201.95% -199.70% 146.93% 80.68% 127.52% -
  Horiz. % 2,174.33% 1,031.79% -1,012.01% 1,015.05% 411.07% 227.52% 100.00%
Tax Rate 2.95 % 18.64 % - % -79.13 % -134.06 % 11.03 % 15.51 % -22.51%
  YoY % -84.17% 0.00% 0.00% 40.97% -1,315.41% -28.88% -
  Horiz. % 19.02% 120.18% 0.00% -510.19% -864.35% 71.12% 100.00%
Total Cost 2,925,845 2,672,587 3,348,349 1,105,204 856,405 554,615 343,623 38.98%
  YoY % 9.48% -20.18% 202.96% 29.05% 54.41% 61.40% -
  Horiz. % 851.47% 777.77% 974.43% 321.63% 249.23% 161.40% 100.00%
Net Worth 3,620,748 2,328,577 1,603,912 1,644,527 1,151,890 866,862 65,656 85.20%
  YoY % 55.49% 45.18% -2.47% 42.77% 32.88% 1,220.29% -
  Horiz. % 5,514.66% 3,546.59% 2,442.87% 2,504.73% 1,754.41% 1,320.29% 100.00%
Dividend
31/12/10 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% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,620,748 2,328,577 1,603,912 1,644,527 1,151,890 866,862 65,656 85.20%
  YoY % 55.49% 45.18% -2.47% 42.77% 32.88% 1,220.29% -
  Horiz. % 5,514.66% 3,546.59% 2,442.87% 2,504.73% 1,754.41% 1,320.29% 100.00%
NOSH 2,763,930 2,451,133 2,358,695 2,349,325 2,350,796 2,114,299 76,345 73.60%
  YoY % 12.76% 3.92% 0.40% -0.06% 11.19% 2,669.40% -
  Horiz. % 3,620.31% 3,210.60% 3,089.52% 3,077.24% 3,079.17% 2,769.40% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 26.72 % 15.93 % -17.41 % 31.07 % 19.06 % 16.76 % 12.50 % 12.38%
  YoY % 67.73% 191.50% -156.03% 63.01% 13.72% 34.08% -
  Horiz. % 213.76% 127.44% -139.28% 248.56% 152.48% 134.08% 100.00%
ROE 29.47 % 21.74 % -30.96 % 30.29 % 17.51 % 12.88 % 74.73 % -13.32%
  YoY % 35.56% 170.22% -202.21% 72.99% 35.95% -82.76% -
  Horiz. % 39.44% 29.09% -41.43% 40.53% 23.43% 17.24% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 144.46 129.69 120.91 68.24 45.01 31.51 514.36 -17.73%
  YoY % 11.39% 7.26% 77.18% 51.61% 42.84% -93.87% -
  Horiz. % 28.09% 25.21% 23.51% 13.27% 8.75% 6.13% 100.00%
EPS 38.60 20.60 -20.90 21.20 8.60 5.28 64.27 -7.54%
  YoY % 87.38% 198.56% -198.58% 146.51% 62.88% -91.78% -
  Horiz. % 60.06% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3100 0.9500 0.6800 0.7000 0.4900 0.4100 0.8600 6.68%
  YoY % 37.89% 39.71% -2.86% 42.86% 19.51% -52.33% -
  Horiz. % 152.33% 110.47% 79.07% 81.40% 56.98% 47.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 119.47 95.12 85.33 47.97 31.66 19.94 11.75 42.82%
  YoY % 25.60% 11.47% 77.88% 51.52% 58.78% 69.70% -
  Horiz. % 1,016.77% 809.53% 726.21% 408.26% 269.45% 169.70% 100.00%
EPS 31.92 15.15 -14.86 14.90 6.04 3.34 1.47 60.49%
  YoY % 110.69% 201.95% -199.73% 146.69% 80.84% 127.21% -
  Horiz. % 2,171.43% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0834 0.6968 0.4799 0.4921 0.3447 0.2594 0.0196 85.27%
  YoY % 55.48% 45.20% -2.48% 42.76% 32.88% 1,223.47% -
  Horiz. % 5,527.55% 3,555.10% 2,448.47% 2,510.71% 1,758.67% 1,323.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/12/10 31/12/09 31/12/08 29/06/07 30/06/06 30/06/05 - -
Price 2.5300 1.3800 0.8700 1.9000 1.5000 1.6400 0.0000 -
P/RPS 1.75 1.06 0.72 2.78 3.33 5.20 0.00 -
  YoY % 65.09% 47.22% -74.10% -16.52% -35.96% 0.00% -
  Horiz. % 33.65% 20.38% 13.85% 53.46% 64.04% 100.00% -
P/EPS 6.55 6.68 -4.13 8.96 17.48 31.06 0.00 -
  YoY % -1.95% 261.74% -146.09% -48.74% -43.72% 0.00% -
  Horiz. % 21.09% 21.51% -13.30% 28.85% 56.28% 100.00% -
EY 15.26 14.97 -24.20 11.16 5.72 3.22 0.00 -
  YoY % 1.94% 161.86% -316.85% 95.10% 77.64% 0.00% -
  Horiz. % 473.91% 464.91% -751.55% 346.58% 177.64% 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 1.93 1.45 1.28 2.71 3.06 4.00 0.00 -
  YoY % 33.10% 13.28% -52.77% -11.44% -23.50% 0.00% -
  Horiz. % 48.25% 36.25% 32.00% 67.75% 76.50% 100.00% -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/02/11 25/02/10 02/03/09 30/08/07 29/08/06 26/08/05 - -
Price 2.3500 1.4400 0.9400 1.8900 1.3300 1.5800 0.0000 -
P/RPS 1.63 1.11 0.78 2.77 2.95 5.01 0.00 -
  YoY % 46.85% 42.31% -71.84% -6.10% -41.12% 0.00% -
  Horiz. % 32.53% 22.16% 15.57% 55.29% 58.88% 100.00% -
P/EPS 6.09 6.97 -4.47 8.92 15.50 29.92 0.00 -
  YoY % -12.63% 255.93% -150.11% -42.45% -48.20% 0.00% -
  Horiz. % 20.35% 23.30% -14.94% 29.81% 51.80% 100.00% -
EY 16.43 14.34 -22.40 11.22 6.45 3.34 0.00 -
  YoY % 14.57% 164.02% -299.64% 73.95% 93.11% 0.00% -
  Horiz. % 491.92% 429.34% -670.66% 335.93% 193.11% 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 1.79 1.52 1.38 2.70 2.71 3.85 0.00 -
  YoY % 17.76% 10.14% -48.89% -0.37% -29.61% 0.00% -
  Horiz. % 46.49% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers