Highlights

[AIRASIA] YoY Quarter Result on 2007-06-30 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend QoQ -     113.01%    YoY -     41.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,186,467 894,059 904,988 432,154 313,725 199,508 0 -
  YoY % 32.71% -1.21% 109.41% 37.75% 57.25% 0.00% -
  Horiz. % 594.70% 448.13% 453.61% 216.61% 157.25% 100.00% -
PBT 390,221 223,750 -429,733 130,365 13,893 26,184 0 -
  YoY % 74.40% 152.07% -429.64% 838.35% -46.94% 0.00% -
  Horiz. % 1,490.30% 854.53% -1,641.20% 497.88% 53.06% 100.00% -
Tax -73,670 -189,879 228,004 54,685 116,876 -10,076 0 -
  YoY % 61.20% -183.28% 316.94% -53.21% 1,259.94% 0.00% -
  Horiz. % 731.14% 1,884.47% -2,262.84% -542.73% -1,159.94% 100.00% -
NP 316,551 33,871 -201,729 185,050 130,769 16,108 0 -
  YoY % 834.58% 116.79% -209.01% 41.51% 711.83% 0.00% -
  Horiz. % 1,965.18% 210.27% -1,252.35% 1,148.81% 811.83% 100.00% -
NP to SH 316,551 33,871 -201,729 185,050 130,769 16,108 0 -
  YoY % 834.58% 116.79% -209.01% 41.51% 711.83% 0.00% -
  Horiz. % 1,965.18% 210.27% -1,252.35% 1,148.81% 811.83% 100.00% -
Tax Rate 18.88 % 84.86 % - % -41.95 % -841.26 % 38.48 % - % -
  YoY % -77.75% 0.00% 0.00% 95.01% -2,286.23% 0.00% -
  Horiz. % 49.06% 220.53% 0.00% -109.02% -2,186.23% 100.00% -
Total Cost 869,916 860,188 1,106,717 247,104 182,956 183,400 0 -
  YoY % 1.13% -22.28% 347.87% 35.06% -0.24% 0.00% -
  Horiz. % 474.33% 469.02% 603.44% 134.74% 99.76% 100.00% -
Net Worth 3,605,928 2,349,166 1,627,525 1,639,683 1,126,913 868,984 - -
  YoY % 53.50% 44.34% -0.74% 45.50% 29.68% 0.00% -
  Horiz. % 414.96% 270.33% 187.29% 188.69% 129.68% 100.00% -
Dividend
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 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
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,605,928 2,349,166 1,627,525 1,639,683 1,126,913 868,984 - -
  YoY % 53.50% 44.34% -0.74% 45.50% 29.68% 0.00% -
  Horiz. % 414.96% 270.33% 187.29% 188.69% 129.68% 100.00% -
NOSH 2,752,617 2,472,806 2,358,733 2,342,405 2,299,823 2,119,473 - -
  YoY % 11.32% 4.84% 0.70% 1.85% 8.51% 0.00% -
  Horiz. % 129.87% 116.67% 111.29% 110.52% 108.51% 100.00% -
Ratio Analysis
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 26.68 % 3.79 % -22.29 % 42.82 % 41.68 % 8.07 % - % -
  YoY % 603.96% 117.00% -152.06% 2.74% 416.48% 0.00% -
  Horiz. % 330.61% 46.96% -276.21% 530.61% 516.48% 100.00% -
ROE 8.78 % 1.44 % -12.39 % 11.29 % 11.60 % 1.85 % - % -
  YoY % 509.72% 111.62% -209.74% -2.67% 527.03% 0.00% -
  Horiz. % 474.59% 77.84% -669.73% 610.27% 627.03% 100.00% -
Per Share
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 43.10 36.16 38.37 18.45 13.64 9.41 - -
  YoY % 19.19% -5.76% 107.97% 35.26% 44.95% 0.00% -
  Horiz. % 458.02% 384.27% 407.76% 196.07% 144.95% 100.00% -
EPS 11.50 1.40 -8.50 7.90 5.60 0.76 0.00 -
  YoY % 721.43% 116.47% -207.59% 41.07% 636.84% 0.00% -
  Horiz. % 1,513.16% 184.21% -1,118.42% 1,039.47% 736.84% 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 1.3100 0.9500 0.6900 0.7000 0.4900 0.4100 0.8600 6.68%
  YoY % 37.89% 37.68% -1.43% 42.86% 19.51% -52.33% -
  Horiz. % 152.33% 110.47% 80.23% 81.40% 56.98% 47.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 35.50 26.75 27.08 12.93 9.39 5.97 - -
  YoY % 32.71% -1.22% 109.44% 37.70% 57.29% 0.00% -
  Horiz. % 594.64% 448.07% 453.60% 216.58% 157.29% 100.00% -
EPS 9.47 1.01 -6.04 5.54 3.91 0.48 0.00 -
  YoY % 837.62% 116.72% -209.03% 41.69% 714.58% 0.00% -
  Horiz. % 1,972.92% 210.42% -1,258.33% 1,154.17% 814.58% 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 1.0790 0.7029 0.4870 0.4906 0.3372 0.2600 0.8600 3.55%
  YoY % 53.51% 44.33% -0.73% 45.49% 29.69% -69.77% -
  Horiz. % 125.47% 81.73% 56.63% 57.05% 39.21% 30.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/12/10 31/12/09 31/12/08 29/06/07 30/06/06 30/06/05 - -
Price 2.5300 1.3800 0.8700 1.9000 1.5000 1.6400 0.0000 -
P/RPS 5.87 3.82 2.27 10.30 11.00 17.42 0.00 -
  YoY % 53.66% 68.28% -77.96% -6.36% -36.85% 0.00% -
  Horiz. % 33.70% 21.93% 13.03% 59.13% 63.15% 100.00% -
P/EPS 22.00 100.75 -10.17 24.05 26.38 215.79 0.00 -
  YoY % -78.16% 1,090.66% -142.29% -8.83% -87.78% 0.00% -
  Horiz. % 10.20% 46.69% -4.71% 11.15% 12.22% 100.00% -
EY 4.55 0.99 -9.83 4.16 3.79 0.46 0.00 -
  YoY % 359.60% 110.07% -336.30% 9.76% 723.91% 0.00% -
  Horiz. % 989.13% 215.22% -2,136.96% 904.35% 823.91% 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 1.45 1.26 2.71 3.06 4.00 0.00 -
  YoY % 33.10% 15.08% -53.51% -11.44% -23.50% 0.00% -
  Horiz. % 48.25% 36.25% 31.50% 67.75% 76.50% 100.00% -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/02/11 25/02/10 02/03/09 30/08/07 29/08/06 26/08/05 - -
Price 2.3500 1.4400 0.9400 1.8900 1.3300 1.5800 0.0000 -
P/RPS 5.45 3.98 2.45 10.24 9.75 16.79 0.00 -
  YoY % 36.93% 62.45% -76.07% 5.03% -41.93% 0.00% -
  Horiz. % 32.46% 23.70% 14.59% 60.99% 58.07% 100.00% -
P/EPS 20.43 105.13 -10.99 23.92 23.39 207.89 0.00 -
  YoY % -80.57% 1,056.60% -145.94% 2.27% -88.75% 0.00% -
  Horiz. % 9.83% 50.57% -5.29% 11.51% 11.25% 100.00% -
EY 4.89 0.95 -9.10 4.18 4.28 0.48 0.00 -
  YoY % 414.74% 110.44% -317.70% -2.34% 791.67% 0.00% -
  Horiz. % 1,018.75% 197.92% -1,895.83% 870.83% 891.67% 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 1.79 1.52 1.36 2.70 2.71 3.85 0.00 -
  YoY % 17.76% 11.76% -49.63% -0.37% -29.61% 0.00% -
  Horiz. % 46.49% 39.48% 35.32% 70.13% 70.39% 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.
 


 

169  304  466  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.1950.00 
 LAMBO-WB 0.010.00 
 BARAKAH 0.075-0.01 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.005 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers