Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2007-03-31 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 23-May-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Mar-2007  [#3]
Profit Trend QoQ -     47.80%    YoY -     323.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,783,737 2,284,795 1,934,269 1,171,107 744,382 466,742 0 -
  YoY % 21.84% 18.12% 65.17% 57.33% 59.48% 0.00% -
  Horiz. % 596.42% 489.52% 414.42% 250.91% 159.48% 100.00% -
PBT 710,735 398,538 -441,055 148,107 75,477 99,294 0 -
  YoY % 78.34% 190.36% -397.79% 96.23% -23.99% 0.00% -
  Horiz. % 715.79% 401.37% -444.19% 149.16% 76.01% 100.00% -
Tax 39,592 73,859 146,222 165,324 -1,348 -3,767 0 -
  YoY % -46.40% -49.49% -11.55% 12,364.39% 64.22% 0.00% -
  Horiz. % -1,051.02% -1,960.68% -3,881.66% -4,388.74% 35.78% 100.00% -
NP 750,327 472,397 -294,833 313,431 74,129 95,527 0 -
  YoY % 58.83% 260.23% -194.07% 322.82% -22.40% 0.00% -
  Horiz. % 785.46% 494.52% -308.64% 328.11% 77.60% 100.00% -
NP to SH 750,327 472,397 -294,833 313,419 73,970 95,527 0 -
  YoY % 58.83% 260.23% -194.07% 323.71% -22.57% 0.00% -
  Horiz. % 785.46% 494.52% -308.64% 328.09% 77.43% 100.00% -
Tax Rate -5.57 % -18.53 % - % -111.62 % 1.79 % 3.79 % - % -
  YoY % 69.94% 0.00% 0.00% -6,335.75% -52.77% 0.00% -
  Horiz. % -146.97% -488.92% 0.00% -2,945.12% 47.23% 100.00% -
Total Cost 2,033,410 1,812,398 2,229,102 857,676 670,253 371,215 0 -
  YoY % 12.19% -18.69% 159.90% 27.96% 80.56% 0.00% -
  Horiz. % 547.77% 488.23% 600.49% 231.05% 180.56% 100.00% -
Net Worth 3,310,266 2,312,776 1,792,590 1,508,181 0 815,633 - -
  YoY % 43.13% 29.02% 18.86% 0.00% 0.00% 0.00% -
  Horiz. % 405.85% 283.56% 219.78% 184.91% 0.00% 100.00% -
Dividend
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 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
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 3,310,266 2,312,776 1,792,590 1,508,181 0 815,633 - -
  YoY % 43.13% 29.02% 18.86% 0.00% 0.00% 0.00% -
  Horiz. % 405.85% 283.56% 219.78% 184.91% 0.00% 100.00% -
NOSH 2,758,555 2,460,400 2,358,672 2,356,533 2,142,585 2,039,083 - -
  YoY % 12.12% 4.31% 0.09% 9.99% 5.08% 0.00% -
  Horiz. % 135.28% 120.66% 115.67% 115.57% 105.08% 100.00% -
Ratio Analysis
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 26.95 % 20.68 % -15.24 % 26.76 % 9.96 % 20.47 % - % -
  YoY % 30.32% 235.70% -156.95% 168.67% -51.34% 0.00% -
  Horiz. % 131.66% 101.03% -74.45% 130.73% 48.66% 100.00% -
ROE 22.67 % 20.43 % -16.45 % 20.78 % - % 11.71 % - % -
  YoY % 10.96% 224.19% -179.16% 0.00% 0.00% 0.00% -
  Horiz. % 193.60% 174.47% -140.48% 177.46% 0.00% 100.00% -
Per Share
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 100.91 92.86 82.01 49.70 34.74 22.89 - -
  YoY % 8.67% 13.23% 65.01% 43.06% 51.77% 0.00% -
  Horiz. % 440.85% 405.68% 358.28% 217.13% 151.77% 100.00% -
EPS 27.20 19.20 -12.40 13.30 3.50 6.50 0.00 -
  YoY % 41.67% 254.84% -193.23% 280.00% -46.15% 0.00% -
  Horiz. % 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 1.2000 0.9400 0.7600 0.6400 0.0000 0.4000 - -
  YoY % 27.66% 23.68% 18.75% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 235.00% 190.00% 160.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 83.30 68.37 57.88 35.04 22.27 13.97 - -
  YoY % 21.84% 18.12% 65.18% 57.34% 59.41% 0.00% -
  Horiz. % 596.28% 489.41% 414.32% 250.82% 159.41% 100.00% -
EPS 22.45 14.14 -8.82 9.38 2.21 2.86 0.00 -
  YoY % 58.77% 260.32% -194.03% 324.43% -22.73% 0.00% -
  Horiz. % 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 0.9905 0.6920 0.5364 0.4513 0.0000 0.2441 - -
  YoY % 43.14% 29.01% 18.86% 0.00% 0.00% 0.00% -
  Horiz. % 405.78% 283.49% 219.75% 184.88% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/09/10 30/09/09 30/09/08 30/03/07 31/03/06 31/03/05 - -
Price 2.2500 1.4000 1.2400 1.7700 1.7600 1.5700 0.0000 -
P/RPS 2.23 1.51 1.51 3.56 5.07 6.86 0.00 -
  YoY % 47.68% 0.00% -57.58% -29.78% -26.09% 0.00% -
  Horiz. % 32.51% 22.01% 22.01% 51.90% 73.91% 100.00% -
P/EPS 8.27 7.29 -9.92 13.31 50.98 33.51 0.00 -
  YoY % 13.44% 173.49% -174.53% -73.89% 52.13% 0.00% -
  Horiz. % 24.68% 21.75% -29.60% 39.72% 152.13% 100.00% -
EY 12.09 13.71 -10.08 7.51 1.96 2.98 0.00 -
  YoY % -11.82% 236.01% -234.22% 283.16% -34.23% 0.00% -
  Horiz. % 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 1.87 1.49 1.63 2.77 0.00 3.93 0.00 -
  YoY % 25.50% -8.59% -41.16% 0.00% 0.00% 0.00% -
  Horiz. % 47.58% 37.91% 41.48% 70.48% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/11/10 20/11/09 28/11/08 23/05/07 30/05/06 25/05/05 - -
Price 2.5500 1.2800 1.1100 1.9300 1.6100 1.5200 0.0000 -
P/RPS 2.53 1.38 1.35 3.88 4.63 6.64 0.00 -
  YoY % 83.33% 2.22% -65.21% -16.20% -30.27% 0.00% -
  Horiz. % 38.10% 20.78% 20.33% 58.43% 69.73% 100.00% -
P/EPS 9.37 6.67 -8.88 14.51 46.63 32.45 0.00 -
  YoY % 40.48% 175.11% -161.20% -68.88% 43.70% 0.00% -
  Horiz. % 28.88% 20.55% -27.37% 44.71% 143.70% 100.00% -
EY 10.67 15.00 -11.26 6.89 2.14 3.08 0.00 -
  YoY % -28.87% 233.21% -263.43% 221.96% -30.52% 0.00% -
  Horiz. % 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 2.12 1.36 1.46 3.02 0.00 3.80 0.00 -
  YoY % 55.88% -6.85% -51.66% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers