Highlights

[AIRASIA] YoY Quarter Result on 2007-09-30 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 23-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#1]
Profit Trend QoQ -     -2.74%    YoY -     157.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,053,283 870,605 797,131 461,585 332,093 186,277 124,198 38.93%
  YoY % 20.98% 9.22% 72.69% 38.99% 78.28% 49.98% -
  Horiz. % 848.07% 700.98% 641.82% 371.65% 267.39% 149.98% 100.00%
PBT 202,874 256,182 124,118 74,691 5,340 8,934 10,625 57.41%
  YoY % -20.81% 106.40% 66.18% 1,298.71% -40.23% -15.92% -
  Horiz. % 1,909.40% 2,411.12% 1,168.17% 702.97% 50.26% 84.08% 100.00%
Tax -30,946 -32,072 79,032 105,286 64,662 -162 -147 127.69%
  YoY % 3.51% -140.58% -24.94% 62.83% 40,014.82% -10.20% -
  Horiz. % 21,051.70% 21,817.69% -53,763.26% -71,623.12% -43,987.76% 110.20% 100.00%
NP 171,928 224,110 203,150 179,977 70,002 8,772 10,478 53.78%
  YoY % -23.28% 10.32% 12.88% 157.10% 698.02% -16.28% -
  Horiz. % 1,640.85% 2,138.86% 1,938.82% 1,717.67% 668.09% 83.72% 100.00%
NP to SH 171,928 224,110 203,150 179,977 70,002 8,655 10,478 53.78%
  YoY % -23.28% 10.32% 12.88% 157.10% 708.80% -17.40% -
  Horiz. % 1,640.85% 2,138.86% 1,938.82% 1,717.67% 668.09% 82.60% 100.00%
Tax Rate 15.25 % 12.52 % -63.67 % -140.96 % -1,210.90 % 1.81 % 1.38 % 44.71%
  YoY % 21.81% 119.66% 54.83% 88.36% -67,000.56% 31.16% -
  Horiz. % 1,105.07% 907.25% -4,613.77% -10,214.49% -87,746.38% 131.16% 100.00%
Total Cost 881,355 646,495 593,981 281,608 262,091 177,505 113,720 37.02%
  YoY % 36.33% 8.84% 110.92% 7.45% 47.65% 56.09% -
  Horiz. % 775.02% 568.50% 522.32% 247.63% 230.47% 156.09% 100.00%
Net Worth 3,826,784 2,487,374 1,795,278 182,314,368 0 0 160,662 62.85%
  YoY % 53.85% 38.55% -99.02% 0.00% 0.00% 0.00% -
  Horiz. % 2,381.88% 1,548.20% 1,117.42% 113,476.50% 0.00% 0.00% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 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
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,826,784 2,487,374 1,795,278 182,314,368 0 0 160,662 62.85%
  YoY % 53.85% 38.55% -99.02% 0.00% 0.00% 0.00% -
  Horiz. % 2,381.88% 1,548.20% 1,117.42% 113,476.50% 0.00% 0.00% 100.00%
NOSH 2,773,032 2,462,747 2,362,209 2,337,363 2,824,999 2,121,999 174,633 53.00%
  YoY % 12.60% 4.26% 1.06% -17.26% 33.13% 1,115.12% -
  Horiz. % 1,587.92% 1,410.24% 1,352.67% 1,338.44% 1,617.68% 1,215.12% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 16.32 % 25.74 % 25.49 % 38.99 % 21.08 % 4.71 % 8.44 % 10.67%
  YoY % -36.60% 0.98% -34.62% 84.96% 347.56% -44.19% -
  Horiz. % 193.36% 304.98% 302.01% 461.97% 249.76% 55.81% 100.00%
ROE 4.49 % 9.01 % 11.32 % 0.10 % - % - % 6.52 % -5.58%
  YoY % -50.17% -20.41% 11,220.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.87% 138.19% 173.62% 1.53% 0.00% 0.00% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 37.98 35.35 33.75 19.75 11.76 8.78 71.12 -9.20%
  YoY % 7.44% 4.74% 70.89% 67.94% 33.94% -87.65% -
  Horiz. % 53.40% 49.70% 47.46% 27.77% 16.54% 12.35% 100.00%
EPS 6.20 9.10 8.60 7.70 3.00 0.40 6.00 0.51%
  YoY % -31.87% 5.81% 11.69% 156.67% 650.00% -93.33% -
  Horiz. % 103.33% 151.67% 143.33% 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 1.3800 1.0100 0.7600 78.0000 0.0000 0.0000 0.9200 6.44%
  YoY % 36.63% 32.89% -99.03% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 109.78% 82.61% 8,478.26% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 31.52 26.05 23.85 13.81 9.94 5.57 3.72 38.91%
  YoY % 21.00% 9.22% 72.70% 38.93% 78.46% 49.73% -
  Horiz. % 847.31% 700.27% 641.13% 371.24% 267.20% 149.73% 100.00%
EPS 5.14 6.71 6.08 5.39 2.09 0.26 0.31 54.03%
  YoY % -23.40% 10.36% 12.80% 157.89% 703.85% -16.13% -
  Horiz. % 1,658.06% 2,164.52% 1,961.29% 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 1.1451 0.7443 0.5372 54.5529 0.0000 0.0000 0.0481 62.84%
  YoY % 53.85% 38.55% -99.02% 0.00% 0.00% 0.00% -
  Horiz. % 2,380.67% 1,547.40% 1,116.84% 113,415.59% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 31/03/11 31/03/10 31/03/09 28/09/07 29/09/06 30/09/05 - -
Price 2.6900 1.3900 0.9400 1.8300 1.5300 1.5600 0.0000 -
P/RPS 7.08 3.93 2.79 9.27 13.02 17.77 0.00 -
  YoY % 80.15% 40.86% -69.90% -28.80% -26.73% 0.00% -
  Horiz. % 39.84% 22.12% 15.70% 52.17% 73.27% 100.00% -
P/EPS 43.39 15.27 10.93 23.77 61.74 382.47 0.00 -
  YoY % 184.15% 39.71% -54.02% -61.50% -83.86% 0.00% -
  Horiz. % 11.34% 3.99% 2.86% 6.21% 16.14% 100.00% -
EY 2.30 6.55 9.15 4.21 1.62 0.26 0.00 -
  YoY % -64.89% -28.42% 117.34% 159.88% 523.08% 0.00% -
  Horiz. % 884.62% 2,519.23% 3,519.23% 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 1.95 1.38 1.24 0.02 0.00 0.00 0.00 -
  YoY % 41.30% 11.29% 6,100.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,750.00% 6,900.00% 6,200.00% 100.00% - - -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/05/11 31/05/10 28/05/09 23/11/07 30/11/06 28/11/05 23/12/04 -
Price 3.0600 1.2200 1.2500 1.7700 1.5300 1.6100 1.8000 -
P/RPS 8.06 3.45 3.70 8.96 13.02 18.34 2.53 19.51%
  YoY % 133.62% -6.76% -58.71% -31.18% -29.01% 624.90% -
  Horiz. % 318.58% 136.36% 146.25% 354.15% 514.62% 724.90% 100.00%
P/EPS 49.35 13.41 14.53 22.99 61.74 394.73 30.00 7.96%
  YoY % 268.01% -7.71% -36.80% -62.76% -84.36% 1,215.77% -
  Horiz. % 164.50% 44.70% 48.43% 76.63% 205.80% 1,315.77% 100.00%
EY 2.03 7.46 6.88 4.35 1.62 0.25 3.33 -7.33%
  YoY % -72.79% 8.43% 58.16% 168.52% 548.00% -92.49% -
  Horiz. % 60.96% 224.02% 206.61% 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 2.22 1.21 1.64 0.02 0.00 0.00 1.96 1.93%
  YoY % 83.47% -26.22% 8,100.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.27% 61.73% 83.67% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers