Highlights

[AIRASIA] YoY Quarter Result on 2006-09-30 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 30-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Sep-2006  [#1]
Profit Trend QoQ -     -46.47%    YoY -     708.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/09 31/03/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 797,131 535,156 461,585 332,093 186,277 124,198 0 -
  YoY % 48.95% 15.94% 38.99% 78.28% 49.98% 0.00% -
  Horiz. % 641.82% 430.89% 371.65% 267.39% 149.98% 100.00% -
PBT 124,118 110,174 74,691 5,340 8,934 10,625 0 -
  YoY % 12.66% 47.51% 1,298.71% -40.23% -15.92% 0.00% -
  Horiz. % 1,168.17% 1,036.93% 702.97% 50.26% 84.08% 100.00% -
Tax 79,032 51,103 105,286 64,662 -162 -147 0 -
  YoY % 54.65% -51.46% 62.83% 40,014.82% -10.20% 0.00% -
  Horiz. % -53,763.26% -34,763.95% -71,623.12% -43,987.76% 110.20% 100.00% -
NP 203,150 161,277 179,977 70,002 8,772 10,478 0 -
  YoY % 25.96% -10.39% 157.10% 698.02% -16.28% 0.00% -
  Horiz. % 1,938.82% 1,539.20% 1,717.67% 668.09% 83.72% 100.00% -
NP to SH 203,150 161,277 179,977 70,002 8,655 10,478 0 -
  YoY % 25.96% -10.39% 157.10% 708.80% -17.40% 0.00% -
  Horiz. % 1,938.82% 1,539.20% 1,717.67% 668.09% 82.60% 100.00% -
Tax Rate -63.67 % -46.38 % -140.96 % -1,210.90 % 1.81 % 1.38 % - % -
  YoY % -37.28% 67.10% 88.36% -67,000.56% 31.16% 0.00% -
  Horiz. % -4,613.77% -3,360.87% -10,214.49% -87,746.38% 131.16% 100.00% -
Total Cost 593,981 373,879 281,608 262,091 177,505 113,720 0 -
  YoY % 58.87% 32.77% 7.45% 47.65% 56.09% 0.00% -
  Horiz. % 522.32% 328.77% 247.63% 230.47% 156.09% 100.00% -
Net Worth 1,795,278 2,253,134 182,314,368 0 0 160,662 - -
  YoY % -20.32% -98.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,117.42% 1,402.40% 113,476.50% 0.00% 0.00% 100.00% -
Dividend
31/03/09 31/03/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 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
31/03/09 31/03/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,795,278 2,253,134 182,314,368 0 0 160,662 - -
  YoY % -20.32% -98.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,117.42% 1,402.40% 113,476.50% 0.00% 0.00% 100.00% -
NOSH 2,362,209 2,371,720 2,337,363 2,824,999 2,121,999 174,633 - -
  YoY % -0.40% 1.47% -17.26% 33.13% 1,115.12% 0.00% -
  Horiz. % 1,352.67% 1,358.11% 1,338.44% 1,617.68% 1,215.12% 100.00% -
Ratio Analysis
31/03/09 31/03/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 25.49 % 30.14 % 38.99 % 21.08 % 4.71 % 8.44 % - % -
  YoY % -15.43% -22.70% 84.96% 347.56% -44.19% 0.00% -
  Horiz. % 302.01% 357.11% 461.97% 249.76% 55.81% 100.00% -
ROE 11.32 % 7.16 % 0.10 % - % - % 6.52 % - % -
  YoY % 58.10% 7,060.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 173.62% 109.82% 1.53% 0.00% 0.00% 100.00% -
Per Share
31/03/09 31/03/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 33.75 22.56 19.75 11.76 8.78 71.12 - -
  YoY % 49.60% 14.23% 67.94% 33.94% -87.65% 0.00% -
  Horiz. % 47.46% 31.72% 27.77% 16.54% 12.35% 100.00% -
EPS 8.60 6.80 7.70 3.00 0.40 6.00 0.00 -
  YoY % 26.47% -11.69% 156.67% 650.00% -93.33% 0.00% -
  Horiz. % 143.33% 113.33% 128.33% 50.00% 6.67% 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 0.7600 0.9500 78.0000 0.0000 0.0000 0.9200 - -
  YoY % -20.00% -98.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.61% 103.26% 8,478.26% 0.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/09 31/03/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 23.85 16.01 13.81 9.94 5.57 3.72 - -
  YoY % 48.97% 15.93% 38.93% 78.46% 49.73% 0.00% -
  Horiz. % 641.13% 430.38% 371.24% 267.20% 149.73% 100.00% -
EPS 6.08 4.83 5.39 2.09 0.26 0.31 0.00 -
  YoY % 25.88% -10.39% 157.89% 703.85% -16.13% 0.00% -
  Horiz. % 1,961.29% 1,558.06% 1,738.71% 674.19% 83.87% 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 0.5372 0.6742 54.5529 0.0000 0.0000 0.0481 - -
  YoY % -20.32% -98.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,116.84% 1,401.66% 113,415.59% 0.00% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 31/03/09 31/03/08 28/09/07 29/09/06 30/09/05 - - -
Price 0.9400 1.3700 1.8300 1.5300 1.5600 0.0000 0.0000 -
P/RPS 2.79 6.07 9.27 13.02 17.77 0.00 0.00 -
  YoY % -54.04% -34.52% -28.80% -26.73% 0.00% 0.00% -
  Horiz. % 15.70% 34.16% 52.17% 73.27% 100.00% - -
P/EPS 10.93 20.15 23.77 61.74 382.47 0.00 0.00 -
  YoY % -45.76% -15.23% -61.50% -83.86% 0.00% 0.00% -
  Horiz. % 2.86% 5.27% 6.21% 16.14% 100.00% - -
EY 9.15 4.96 4.21 1.62 0.26 0.00 0.00 -
  YoY % 84.48% 17.81% 159.88% 523.08% 0.00% 0.00% -
  Horiz. % 3,519.23% 1,907.69% 1,619.23% 623.08% 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 1.24 1.44 0.02 0.00 0.00 0.00 0.00 -
  YoY % -13.89% 7,100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,200.00% 7,200.00% 100.00% - - - -
Price Multiplier on Announcement Date
31/03/09 31/03/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/05/09 29/05/08 23/11/07 30/11/06 28/11/05 23/12/04 - -
Price 1.2500 1.0100 1.7700 1.5300 1.6100 1.8000 0.0000 -
P/RPS 3.70 4.48 8.96 13.02 18.34 2.53 0.00 -
  YoY % -17.41% -50.00% -31.18% -29.01% 624.90% 0.00% -
  Horiz. % 146.25% 177.08% 354.15% 514.62% 724.90% 100.00% -
P/EPS 14.53 14.85 22.99 61.74 394.73 30.00 0.00 -
  YoY % -2.15% -35.41% -62.76% -84.36% 1,215.77% 0.00% -
  Horiz. % 48.43% 49.50% 76.63% 205.80% 1,315.77% 100.00% -
EY 6.88 6.73 4.35 1.62 0.25 3.33 0.00 -
  YoY % 2.23% 54.71% 168.52% 548.00% -92.49% 0.00% -
  Horiz. % 206.61% 202.10% 130.63% 48.65% 7.51% 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 1.64 1.06 0.02 0.00 0.00 1.96 0.00 -
  YoY % 54.72% 5,200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.67% 54.08% 1.02% 0.00% 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.
 


 

327  187  531  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 VC 0.245-0.025 
 HSI-C5J 0.255+0.015 
 HSI-C5H 0.285+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.915+0.025 
 EKOVEST 0.78+0.005 
 ARMADA 0.185+0.005 
Partners & Brokers