Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2005-12-31 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 24-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Dec-2005  [#2]
Profit Trend QoQ -     592.17%    YoY -     9.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
Revenue 1,804,007 1,545,127 1,143,539 445,866 302,831 0  -  -
  YoY % 16.75% 35.12% 156.48% 47.23% 0.00% - -
  Horiz. % 595.71% 510.23% 377.62% 147.23% 100.00% - -
PBT 400,393 262,279 63,273 60,783 56,347 0  -  -
  YoY % 52.66% 314.52% 4.10% 7.87% 0.00% - -
  Horiz. % 710.58% 465.47% 112.29% 107.87% 100.00% - -
Tax 22,648 80,047 107,421 -717 -1,508 0  -  -
  YoY % -71.71% -25.48% 15,082.01% 52.45% 0.00% - -
  Horiz. % -1,501.86% -5,308.16% -7,123.41% 47.55% 100.00% - -
NP 423,041 342,326 170,694 60,066 54,839 0  -  -
  YoY % 23.58% 100.55% 184.18% 9.53% 0.00% - -
  Horiz. % 771.42% 624.24% 311.26% 109.53% 100.00% - -
NP to SH 423,041 342,326 170,694 59,907 54,839 0  -  -
  YoY % 23.58% 100.55% 184.93% 9.24% 0.00% - -
  Horiz. % 771.42% 624.24% 311.26% 109.24% 100.00% - -
Tax Rate -5.66 % -30.52 % -169.77 % 1.18 % 2.68 % - %  -  % -
  YoY % 81.45% 82.02% -14,487.29% -55.97% 0.00% - -
  Horiz. % -211.19% -1,138.81% -6,334.70% 44.03% 100.00% - -
Total Cost 1,380,966 1,202,801 972,845 385,800 247,992 0  -  -
  YoY % 14.81% 23.64% 152.16% 55.57% 0.00% - -
  Horiz. % 556.86% 485.02% 392.29% 155.57% 100.00% - -
Net Worth 2,958,515 1,935,912 2,275,920 0 774,851 -  -  -
  YoY % 52.82% -14.94% 0.00% 0.00% 0.00% - -
  Horiz. % 381.82% 249.84% 293.72% 0.00% 100.00% - -
Dividend
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
Net Worth 2,958,515 1,935,912 2,275,920 0 774,851 -  -  -
  YoY % 52.82% -14.94% 0.00% 0.00% 0.00% - -
  Horiz. % 381.82% 249.84% 293.72% 0.00% 100.00% - -
NOSH 2,764,967 2,360,868 2,370,750 2,098,290 2,039,083 -  -  -
  YoY % 17.12% -0.42% 12.98% 2.90% 0.00% - -
  Horiz. % 135.60% 115.78% 116.27% 102.90% 100.00% - -
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
NP Margin 23.45 % 22.16 % 14.93 % 13.47 % 18.11 % - %  -  % -
  YoY % 5.82% 48.43% 10.84% -25.62% 0.00% - -
  Horiz. % 129.49% 122.36% 82.44% 74.38% 100.00% - -
ROE 14.30 % 17.68 % 7.50 % - % 7.08 % - %  -  % -
  YoY % -19.12% 135.73% 0.00% 0.00% 0.00% - -
  Horiz. % 201.98% 249.72% 105.93% 0.00% 100.00% - -
Per Share
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
RPS 65.25 65.45 48.24 21.25 14.85 -  -  -
  YoY % -0.31% 35.68% 127.01% 43.10% 0.00% - -
  Horiz. % 439.39% 440.74% 324.85% 143.10% 100.00% - -
EPS 15.30 14.50 7.20 2.80 2.92 0.00  -  -
  YoY % 5.52% 101.39% 157.14% -4.11% 0.00% - -
  Horiz. % 523.97% 496.58% 246.58% 95.89% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 1.0700 0.8200 0.9600 0.0000 0.3800 -  -  -
  YoY % 30.49% -14.58% 0.00% 0.00% 0.00% - -
  Horiz. % 281.58% 215.79% 252.63% 0.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
RPS 53.98 46.23 34.22 13.34 9.06 -  -  -
  YoY % 16.76% 35.10% 156.52% 47.24% 0.00% - -
  Horiz. % 595.81% 510.26% 377.70% 147.24% 100.00% - -
EPS 12.66 10.24 5.11 1.79 1.64 0.00  -  -
  YoY % 23.63% 100.39% 185.47% 9.15% 0.00% - -
  Horiz. % 771.95% 624.39% 311.59% 109.15% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.8853 0.5793 0.6810 0.0000 0.2319 -  -  -
  YoY % 52.82% -14.93% 0.00% 0.00% 0.00% - -
  Horiz. % 381.76% 249.81% 293.66% 0.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
Date 30/06/10 30/06/09 30/06/08 30/12/05 31/12/04 -  -  -
Price 1.2500 1.1100 0.8700 1.5900 1.6600 0.0000  -  -
P/RPS 1.92 1.70 1.80 7.48 11.18 0.00  -  -
  YoY % 12.94% -5.56% -75.94% -33.09% 0.00% - -
  Horiz. % 17.17% 15.21% 16.10% 66.91% 100.00% - -
P/EPS 8.17 7.66 12.08 55.69 61.72 0.00  -  -
  YoY % 6.66% -36.59% -78.31% -9.77% 0.00% - -
  Horiz. % 13.24% 12.41% 19.57% 90.23% 100.00% - -
EY 12.24 13.06 8.28 1.80 1.62 0.00  -  -
  YoY % -6.28% 57.73% 360.00% 11.11% 0.00% - -
  Horiz. % 755.56% 806.17% 511.11% 111.11% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.17 1.35 0.91 0.00 4.37 0.00  -  -
  YoY % -13.33% 48.35% 0.00% 0.00% 0.00% - -
  Horiz. % 26.77% 30.89% 20.82% 0.00% 100.00% - -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
Date 18/08/10 12/08/09 28/08/08 24/02/06 18/02/05 -  -  -
Price 1.6800 1.4200 1.1000 1.7400 1.7800 0.0000  -  -
P/RPS 2.57 2.17 2.28 8.19 11.99 0.00  -  -
  YoY % 18.43% -4.82% -72.16% -31.69% 0.00% - -
  Horiz. % 21.43% 18.10% 19.02% 68.31% 100.00% - -
P/EPS 10.98 9.79 15.28 60.94 66.19 0.00  -  -
  YoY % 12.16% -35.93% -74.93% -7.93% 0.00% - -
  Horiz. % 16.59% 14.79% 23.09% 92.07% 100.00% - -
EY 9.11 10.21 6.55 1.64 1.51 0.00  -  -
  YoY % -10.77% 55.88% 299.39% 8.61% 0.00% - -
  Horiz. % 603.31% 676.16% 433.77% 108.61% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.57 1.73 1.15 0.00 4.68 0.00  -  -
  YoY % -9.25% 50.43% 0.00% 0.00% 0.00% - -
  Horiz. % 33.55% 36.97% 24.57% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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
Partners & Brokers