[AIRASIA] YoY Quarter Result on 2010-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
AirAsia_Bursa Announcement_2Q 2010.pdf 
