Highlights

[AIRASIA] YoY Quarter Result on 2010-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 18-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -11.24%    YoY -     42.93%
Quarter Report


View:


Show?  YoY % Horiz. %

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 1,246,256 1,181,561 1,081,773 933,402 747,996 608,383 248,737 23.96%
  YoY % 5.48% 9.22% 15.90% 24.79% 22.95% 144.59% -
  Horiz. % 501.03% 475.02% 434.91% 375.26% 300.72% 244.59% 100.00%
PBT 112,609 175,276 145,033 144,210 138,161 -46,901 51,879 10.88%
  YoY % -35.75% 20.85% 0.57% 4.38% 394.58% -190.40% -
  Horiz. % 217.06% 337.86% 279.56% 277.97% 266.31% -90.40% 100.00%
Tax -54,261 -22,143 -40,776 54,720 1,015 56,318 -555 84.21%
  YoY % -145.05% 45.70% -174.52% 5,291.13% -98.20% 10,247.39% -
  Horiz. % 9,776.76% 3,989.73% 7,347.03% -9,859.46% -182.88% -10,147.39% 100.00%
NP 58,348 153,133 104,257 198,930 139,176 9,417 51,324 1.72%
  YoY % -61.90% 46.88% -47.59% 42.93% 1,377.92% -81.65% -
  Horiz. % 113.69% 298.37% 203.13% 387.60% 271.17% 18.35% 100.00%
NP to SH 58,348 153,133 104,257 198,930 139,176 9,417 51,282 1.74%
  YoY % -61.90% 46.88% -47.59% 42.93% 1,377.92% -81.64% -
  Horiz. % 113.78% 298.61% 203.30% 387.91% 271.39% 18.36% 100.00%
Tax Rate 48.19 % 12.63 % 28.11 % -37.94 % -0.73 % - % 1.07 % 66.13%
  YoY % 281.55% -55.07% 174.09% -5,097.26% 0.00% 0.00% -
  Horiz. % 4,503.74% 1,180.37% 2,627.10% -3,545.79% -68.22% 0.00% 100.00%
Total Cost 1,187,908 1,028,428 977,516 734,472 608,820 598,966 197,413 27.03%
  YoY % 15.51% 5.21% 33.09% 20.64% 1.65% 203.41% -
  Horiz. % 601.74% 520.95% 495.16% 372.05% 308.40% 303.41% 100.00%
Net Worth 4,584,485 2,778,751 3,868,520 2,956,321 1,934,310 2,260,079 0 -
  YoY % 64.98% -28.17% 30.86% 52.84% -14.41% 0.00% -
  Horiz. % 202.85% 122.95% 171.17% 130.81% 85.59% 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 4,584,485 2,778,751 3,868,520 2,956,321 1,934,310 2,260,079 0 -
  YoY % 64.98% -28.17% 30.86% 52.84% -14.41% 0.00% -
  Horiz. % 202.85% 122.95% 171.17% 130.81% 85.59% 100.00% -
NOSH 2,778,476 2,778,751 2,743,631 2,762,916 2,358,915 2,354,249 2,135,040 3.57%
  YoY % -0.01% 1.28% -0.70% 17.13% 0.20% 10.27% -
  Horiz. % 130.14% 130.15% 128.50% 129.41% 110.49% 110.27% 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 4.68 % 12.96 % 9.64 % 21.31 % 18.61 % 1.55 % 20.63 % -17.94%
  YoY % -63.89% 34.44% -54.76% 14.51% 1,100.65% -92.49% -
  Horiz. % 22.69% 62.82% 46.73% 103.30% 90.21% 7.51% 100.00%
ROE 1.27 % 5.51 % 2.70 % 6.73 % 7.20 % 0.42 % - % -
  YoY % -76.95% 104.07% -59.88% -6.53% 1,614.29% 0.00% -
  Horiz. % 302.38% 1,311.90% 642.86% 1,602.38% 1,714.29% 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 44.85 42.52 39.43 33.78 31.71 25.84 11.65 19.69%
  YoY % 5.48% 7.84% 16.73% 6.53% 22.72% 121.80% -
  Horiz. % 384.98% 364.98% 338.45% 289.96% 272.19% 221.80% 100.00%
EPS 2.10 5.50 3.80 7.20 5.90 0.40 2.40 -1.76%
  YoY % -61.82% 44.74% -47.22% 22.03% 1,375.00% -83.33% -
  Horiz. % 87.50% 229.17% 158.33% 300.00% 245.83% 16.67% 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 - 3,341,974
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
RPS 37.29 35.36 32.37 27.93 22.38 18.20 7.44 23.97%
  YoY % 5.46% 9.24% 15.90% 24.80% 22.97% 144.62% -
  Horiz. % 501.21% 475.27% 435.08% 375.40% 300.81% 244.62% 100.00%
EPS 1.75 4.58 3.12 5.95 4.16 0.28 1.53 1.81%
  YoY % -61.79% 46.79% -47.56% 43.03% 1,385.71% -81.70% -
  Horiz. % 114.38% 299.35% 203.92% 388.89% 271.90% 18.30% 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 1.3718 0.8315 1.1576 0.8846 0.5788 0.6763 0.0000 -
  YoY % 64.98% -28.17% 30.86% 52.83% -14.42% 0.00% -
  Horiz. % 202.84% 122.95% 171.17% 130.80% 85.58% 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 7.11 8.40 8.93 3.70 3.50 3.37 13.65 -8.33%
  YoY % -15.36% -5.94% 141.35% 5.71% 3.86% -75.31% -
  Horiz. % 52.09% 61.54% 65.42% 27.11% 25.64% 24.69% 100.00%
P/EPS 151.90 64.78 92.63 17.36 18.81 217.50 66.20 11.71%
  YoY % 134.49% -30.07% 433.58% -7.71% -91.35% 228.55% -
  Horiz. % 229.46% 97.85% 139.92% 26.22% 28.41% 328.55% 100.00%
EY 0.66 1.54 1.08 5.76 5.32 0.46 1.51 -10.45%
  YoY % -57.14% 42.59% -81.25% 8.27% 1,056.52% -69.54% -
  Horiz. % 43.71% 101.99% 71.52% 381.46% 352.32% 30.46% 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 6.64 8.35 9.18 4.97 4.48 4.26 14.94 -10.25%
  YoY % -20.48% -9.04% 84.71% 10.94% 5.16% -71.49% -
  Horiz. % 44.44% 55.89% 61.45% 33.27% 29.99% 28.51% 100.00%
P/EPS 141.90 64.42 95.26 23.33 24.07 275.00 72.44 9.38%
  YoY % 120.27% -32.37% 308.32% -3.07% -91.25% 279.62% -
  Horiz. % 195.89% 88.93% 131.50% 32.21% 33.23% 379.62% 100.00%
EY 0.70 1.55 1.05 4.29 4.15 0.36 1.38 -8.65%
  YoY % -54.84% 47.62% -75.52% 3.37% 1,052.78% -73.91% -
  Horiz. % 50.72% 112.32% 76.09% 310.87% 300.72% 26.09% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS