Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2008-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -272.73%    YoY -     -263.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 3,216,686 2,783,737 2,284,795 1,934,269 1,171,107 744,382 466,742 34.55%
  YoY % 15.55% 21.84% 18.12% 65.17% 57.33% 59.48% -
  Horiz. % 689.18% 596.42% 489.52% 414.42% 250.91% 159.48% 100.00%
PBT 456,408 710,735 398,538 -441,055 148,107 75,477 99,294 26.43%
  YoY % -35.78% 78.34% 190.36% -397.79% 96.23% -23.99% -
  Horiz. % 459.65% 715.79% 401.37% -444.19% 149.16% 76.01% 100.00%
Tax -27,918 39,592 73,859 146,222 165,324 -1,348 -3,767 36.06%
  YoY % -170.51% -46.40% -49.49% -11.55% 12,364.39% 64.22% -
  Horiz. % 741.12% -1,051.02% -1,960.68% -3,881.66% -4,388.74% 35.78% 100.00%
NP 428,490 750,327 472,397 -294,833 313,431 74,129 95,527 25.96%
  YoY % -42.89% 58.83% 260.23% -194.07% 322.82% -22.40% -
  Horiz. % 448.55% 785.46% 494.52% -308.64% 328.11% 77.60% 100.00%
NP to SH 428,490 750,327 472,397 -294,833 313,419 73,970 95,527 25.96%
  YoY % -42.89% 58.83% 260.23% -194.07% 323.71% -22.57% -
  Horiz. % 448.55% 785.46% 494.52% -308.64% 328.09% 77.43% 100.00%
Tax Rate 6.12 % -5.57 % -18.53 % - % -111.62 % 1.79 % 3.79 % 7.65%
  YoY % 209.87% 69.94% 0.00% 0.00% -6,335.75% -52.77% -
  Horiz. % 161.48% -146.97% -488.92% 0.00% -2,945.12% 47.23% 100.00%
Total Cost 2,788,196 2,033,410 1,812,398 2,229,102 857,676 670,253 371,215 36.34%
  YoY % 37.12% 12.19% -18.69% 159.90% 27.96% 80.56% -
  Horiz. % 751.10% 547.77% 488.23% 600.49% 231.05% 180.56% 100.00%
Net Worth 3,978,826 3,310,266 2,312,776 1,792,590 1,508,181 0 815,633 27.59%
  YoY % 20.20% 43.13% 29.02% 18.86% 0.00% 0.00% -
  Horiz. % 487.82% 405.85% 283.56% 219.78% 184.91% 0.00% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 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
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 3,978,826 3,310,266 2,312,776 1,792,590 1,508,181 0 815,633 27.59%
  YoY % 20.20% 43.13% 29.02% 18.86% 0.00% 0.00% -
  Horiz. % 487.82% 405.85% 283.56% 219.78% 184.91% 0.00% 100.00%
NOSH 2,782,396 2,758,555 2,460,400 2,358,672 2,356,533 2,142,585 2,039,083 4.89%
  YoY % 0.86% 12.12% 4.31% 0.09% 9.99% 5.08% -
  Horiz. % 136.45% 135.28% 120.66% 115.67% 115.57% 105.08% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 13.32 % 26.95 % 20.68 % -15.24 % 26.76 % 9.96 % 20.47 % -6.39%
  YoY % -50.58% 30.32% 235.70% -156.95% 168.67% -51.34% -
  Horiz. % 65.07% 131.66% 101.03% -74.45% 130.73% 48.66% 100.00%
ROE 10.77 % 22.67 % 20.43 % -16.45 % 20.78 % - % 11.71 % -1.28%
  YoY % -52.49% 10.96% 224.19% -179.16% 0.00% 0.00% -
  Horiz. % 91.97% 193.60% 174.47% -140.48% 177.46% 0.00% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 115.61 100.91 92.86 82.01 49.70 34.74 22.89 28.27%
  YoY % 14.57% 8.67% 13.23% 65.01% 43.06% 51.77% -
  Horiz. % 505.07% 440.85% 405.68% 358.28% 217.13% 151.77% 100.00%
EPS 15.40 27.20 19.20 -12.40 13.30 3.50 6.50 14.18%
  YoY % -43.38% 41.67% 254.84% -193.23% 280.00% -46.15% -
  Horiz. % 236.92% 418.46% 295.38% -190.77% 204.62% 53.85% 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 1.4300 1.2000 0.9400 0.7600 0.6400 0.0000 0.4000 21.64%
  YoY % 19.17% 27.66% 23.68% 18.75% 0.00% 0.00% -
  Horiz. % 357.50% 300.00% 235.00% 190.00% 160.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 96.25 83.30 68.37 57.88 35.04 22.27 13.97 34.55%
  YoY % 15.55% 21.84% 18.12% 65.18% 57.34% 59.41% -
  Horiz. % 688.98% 596.28% 489.41% 414.32% 250.82% 159.41% 100.00%
EPS 12.82 22.45 14.14 -8.82 9.38 2.21 2.86 25.94%
  YoY % -42.90% 58.77% 260.32% -194.03% 324.43% -22.73% -
  Horiz. % 448.25% 784.97% 494.41% -308.39% 327.97% 77.27% 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 1.1906 0.9905 0.6920 0.5364 0.4513 0.0000 0.2441 27.59%
  YoY % 20.20% 43.14% 29.01% 18.86% 0.00% 0.00% -
  Horiz. % 487.75% 405.78% 283.49% 219.75% 184.88% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 30/03/07 31/03/06 31/03/05 -
Price 3.0300 2.2500 1.4000 1.2400 1.7700 1.7600 1.5700 -
P/RPS 2.62 2.23 1.51 1.51 3.56 5.07 6.86 -13.76%
  YoY % 17.49% 47.68% 0.00% -57.58% -29.78% -26.09% -
  Horiz. % 38.19% 32.51% 22.01% 22.01% 51.90% 73.91% 100.00%
P/EPS 19.68 8.27 7.29 -9.92 13.31 50.98 33.51 -7.86%
  YoY % 137.97% 13.44% 173.49% -174.53% -73.89% 52.13% -
  Horiz. % 58.73% 24.68% 21.75% -29.60% 39.72% 152.13% 100.00%
EY 5.08 12.09 13.71 -10.08 7.51 1.96 2.98 8.55%
  YoY % -57.98% -11.82% 236.01% -234.22% 283.16% -34.23% -
  Horiz. % 170.47% 405.70% 460.07% -338.26% 252.01% 65.77% 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 2.12 1.87 1.49 1.63 2.77 0.00 3.93 -9.05%
  YoY % 13.37% 25.50% -8.59% -41.16% 0.00% 0.00% -
  Horiz. % 53.94% 47.58% 37.91% 41.48% 70.48% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Date 22/11/11 25/11/10 20/11/09 28/11/08 23/05/07 30/05/06 25/05/05 -
Price 3.6700 2.5500 1.2800 1.1100 1.9300 1.6100 1.5200 -
P/RPS 3.17 2.53 1.38 1.35 3.88 4.63 6.64 -10.75%
  YoY % 25.30% 83.33% 2.22% -65.21% -16.20% -30.27% -
  Horiz. % 47.74% 38.10% 20.78% 20.33% 58.43% 69.73% 100.00%
P/EPS 23.83 9.37 6.67 -8.88 14.51 46.63 32.45 -4.64%
  YoY % 154.32% 40.48% 175.11% -161.20% -68.88% 43.70% -
  Horiz. % 73.44% 28.88% 20.55% -27.37% 44.71% 143.70% 100.00%
EY 4.20 10.67 15.00 -11.26 6.89 2.14 3.08 4.88%
  YoY % -60.64% -28.87% 233.21% -263.43% 221.96% -30.52% -
  Horiz. % 136.36% 346.43% 487.01% -365.58% 223.70% 69.48% 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 2.57 2.12 1.36 1.46 3.02 0.00 3.80 -5.84%
  YoY % 21.23% 55.88% -6.85% -51.66% 0.00% 0.00% -
  Horiz. % 67.63% 55.79% 35.79% 38.42% 79.47% 0.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
4. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
5. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers