[AIRASIA] YoY Cumulative Quarter Result on 2010-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
AirAsia_Bursa Announcement_2Q 2010.pdf 
