Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 18-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     88.76%    YoY -     23.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
Revenue 2,547,041 2,349,959 2,135,056 1,804,007 1,545,127 1,143,539 445,866 26.15%
  YoY % 8.39% 10.07% 18.35% 16.75% 35.12% 156.48% -
  Horiz. % 571.26% 527.05% 478.86% 404.61% 346.55% 256.48% 100.00%
PBT 244,453 387,680 347,909 400,393 262,279 63,273 60,783 20.39%
  YoY % -36.94% 11.43% -13.11% 52.66% 314.52% 4.10% -
  Horiz. % 402.17% 637.81% 572.38% 658.73% 431.50% 104.10% 100.00%
Tax -81,312 -62,113 -71,721 22,648 80,047 107,421 -717 87.89%
  YoY % -30.91% 13.40% -416.68% -71.71% -25.48% 15,082.01% -
  Horiz. % 11,340.59% 8,662.90% 10,002.93% -3,158.72% -11,164.16% -14,982.01% 100.00%
NP 163,141 325,567 276,188 423,041 342,326 170,694 60,066 14.25%
  YoY % -49.89% 17.88% -34.71% 23.58% 100.55% 184.18% -
  Horiz. % 271.60% 542.02% 459.81% 704.29% 569.92% 284.18% 100.00%
NP to SH 163,141 325,567 276,188 423,041 342,326 170,694 59,907 14.29%
  YoY % -49.89% 17.88% -34.71% 23.58% 100.55% 184.93% -
  Horiz. % 272.32% 543.45% 461.03% 706.16% 571.43% 284.93% 100.00%
Tax Rate 33.26 % 16.02 % 20.61 % -5.66 % -30.52 % -169.77 % 1.18 % 56.06%
  YoY % 107.62% -22.27% 464.13% 81.45% 82.02% -14,487.29% -
  Horiz. % 2,818.64% 1,357.63% 1,746.61% -479.66% -2,586.44% -14,387.29% 100.00%
Total Cost 2,383,900 2,024,392 1,858,868 1,380,966 1,202,801 972,845 385,800 27.48%
  YoY % 17.76% 8.90% 34.61% 14.81% 23.64% 152.16% -
  Horiz. % 617.91% 524.73% 481.82% 357.95% 311.77% 252.16% 100.00%
Net Worth 4,562,417 2,779,058 3,894,250 2,958,515 1,935,912 2,275,920 0 -
  YoY % 64.17% -28.64% 31.63% 52.82% -14.94% 0.00% -
  Horiz. % 200.46% 122.11% 171.11% 129.99% 85.06% 100.00% -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
Net Worth 4,562,417 2,779,058 3,894,250 2,958,515 1,935,912 2,275,920 0 -
  YoY % 64.17% -28.64% 31.63% 52.82% -14.94% 0.00% -
  Horiz. % 200.46% 122.11% 171.11% 129.99% 85.06% 100.00% -
NOSH 2,765,101 2,779,058 2,761,880 2,764,967 2,360,868 2,370,750 2,098,290 3.75%
  YoY % -0.50% 0.62% -0.11% 17.12% -0.42% 12.98% -
  Horiz. % 131.78% 132.44% 131.63% 131.77% 112.51% 112.98% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
NP Margin 6.41 % 13.85 % 12.94 % 23.45 % 22.16 % 14.93 % 13.47 % -9.43%
  YoY % -53.72% 7.03% -44.82% 5.82% 48.43% 10.84% -
  Horiz. % 47.59% 102.82% 96.07% 174.09% 164.51% 110.84% 100.00%
ROE 3.58 % 11.72 % 7.09 % 14.30 % 17.68 % 7.50 % - % -
  YoY % -69.45% 65.30% -50.42% -19.12% 135.73% 0.00% -
  Horiz. % 47.73% 156.27% 94.53% 190.67% 235.73% 100.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
RPS 92.11 84.56 77.30 65.25 65.45 48.24 21.25 21.59%
  YoY % 8.93% 9.39% 18.47% -0.31% 35.68% 127.01% -
  Horiz. % 433.46% 397.93% 363.76% 307.06% 308.00% 227.01% 100.00%
EPS 5.90 11.70 10.00 15.30 14.50 7.20 2.80 10.45%
  YoY % -49.57% 17.00% -34.64% 5.52% 101.39% 157.14% -
  Horiz. % 210.71% 417.86% 357.14% 546.43% 517.86% 257.14% 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 1.6500 1.0000 1.4100 1.0700 0.8200 0.9600 0.0000 -
  YoY % 65.00% -29.08% 31.78% 30.49% -14.58% 0.00% -
  Horiz. % 171.88% 104.17% 146.88% 111.46% 85.42% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
RPS 76.21 70.32 63.89 53.98 46.23 34.22 13.34 26.15%
  YoY % 8.38% 10.06% 18.36% 16.76% 35.10% 156.52% -
  Horiz. % 571.29% 527.14% 478.94% 404.65% 346.55% 256.52% 100.00%
EPS 4.88 9.74 8.26 12.66 10.24 5.11 1.79 14.30%
  YoY % -49.90% 17.92% -34.76% 23.63% 100.39% 185.47% -
  Horiz. % 272.63% 544.13% 461.45% 707.26% 572.07% 285.47% 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 1.3652 0.8316 1.1653 0.8853 0.5793 0.6810 0.0000 -
  YoY % 64.17% -28.64% 31.63% 52.82% -14.93% 0.00% -
  Horiz. % 200.47% 122.11% 171.12% 130.00% 85.07% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/12/05 -
Price 3.1900 3.5700 3.5200 1.2500 1.1100 0.8700 1.5900 -
P/RPS 3.46 4.22 4.55 1.92 1.70 1.80 7.48 -9.77%
  YoY % -18.01% -7.25% 136.98% 12.94% -5.56% -75.94% -
  Horiz. % 46.26% 56.42% 60.83% 25.67% 22.73% 24.06% 100.00%
P/EPS 54.07 30.47 35.20 8.17 7.66 12.08 55.69 -0.39%
  YoY % 77.45% -13.44% 330.84% 6.66% -36.59% -78.31% -
  Horiz. % 97.09% 54.71% 63.21% 14.67% 13.75% 21.69% 100.00%
EY 1.85 3.28 2.84 12.24 13.06 8.28 1.80 0.37%
  YoY % -43.60% 15.49% -76.80% -6.28% 57.73% 360.00% -
  Horiz. % 102.78% 182.22% 157.78% 680.00% 725.56% 460.00% 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 3.57 2.50 1.17 1.35 0.91 0.00 -
  YoY % -45.94% 42.80% 113.68% -13.33% 48.35% 0.00% -
  Horiz. % 212.09% 392.31% 274.73% 128.57% 148.35% 100.00% -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
Date 21/08/13 28/08/12 23/08/11 18/08/10 12/08/09 28/08/08 24/02/06 -
Price 2.9800 3.5500 3.6200 1.6800 1.4200 1.1000 1.7400 -
P/RPS 3.24 4.20 4.68 2.57 2.17 2.28 8.19 -11.63%
  YoY % -22.86% -10.26% 82.10% 18.43% -4.82% -72.16% -
  Horiz. % 39.56% 51.28% 57.14% 31.38% 26.50% 27.84% 100.00%
P/EPS 50.51 30.30 36.20 10.98 9.79 15.28 60.94 -2.47%
  YoY % 66.70% -16.30% 229.69% 12.16% -35.93% -74.93% -
  Horiz. % 82.88% 49.72% 59.40% 18.02% 16.06% 25.07% 100.00%
EY 1.98 3.30 2.76 9.11 10.21 6.55 1.64 2.54%
  YoY % -40.00% 19.57% -69.70% -10.77% 55.88% 299.39% -
  Horiz. % 120.73% 201.22% 168.29% 555.49% 622.56% 399.39% 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 1.81 3.55 2.57 1.57 1.73 1.15 0.00 -
  YoY % -49.01% 38.13% 63.69% -9.25% 50.43% 0.00% -
  Horiz. % 157.39% 308.70% 223.48% 136.52% 150.43% 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.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers