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 - 3,711,820
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
RPS 68.62 63.31 57.52 48.60 41.63 30.81 12.01 26.15%
  YoY % 8.39% 10.07% 18.35% 16.74% 35.12% 156.54% -
  Horiz. % 571.36% 527.14% 478.93% 404.66% 346.63% 256.54% 100.00%
EPS 4.40 8.77 7.44 11.40 9.22 4.60 1.61 14.34%
  YoY % -49.83% 17.88% -34.74% 23.64% 100.43% 185.71% -
  Horiz. % 273.29% 544.72% 462.11% 708.07% 572.67% 285.71% 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 1.2292 0.7487 1.0491 0.7971 0.5216 0.6132 0.0000 -
  YoY % 64.18% -28.63% 31.61% 52.82% -14.94% 0.00% -
  Horiz. % 200.46% 122.10% 171.09% 129.99% 85.06% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

609  436  554 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KOMARK 0.435-0.175 
 VELESTO 0.175+0.01 
 ARMADA 0.455+0.03 
 THHEAVY 0.135+0.015 
 SAPNRG 0.15+0.005 
 SEALINK 0.21+0.03 
 TECHNAX 0.145+0.005 
 SYF 0.43+0.06 
 GFM-WC 0.155-0.01 
 MEDIAC 0.195+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. CLSA Feng Shui Recommends Selling in 1st Week of March 2021 Misai's World of Investing
2. MY LOW PROFILE GEMS COMING TO SOAR!!! Follow Kim's Stockwatch!
3. Kelington Group - Opportunities Amid Chip Shortage Kenanga Research & Investment
4. 斥谣言致股价遭压力抛售 Vivocom:将发展成庞大企业集团 Vivocom Vivo Forever Company Up Up Up
5. Technical Buy - VIZIONE-WD (7070WD) PublicInvest Research
6. Uptrend formed, next target for KLFI is 16200-16400 SOME Malaysia bank counters are extremely undervalued
7. Glove Stocks on Dead-Cat Bounce Misai's World of Investing
8. Mplus Market Pulse - 5 Mar 2021 M+ Online Research Articles
PARTNERS & BROKERS