Highlights

[AIRASIA] YoY Quarter Result on 2009-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -6.54%    YoY -     -72.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Revenue 1,237,503 1,081,630 979,710 739,668 707,909 396,179 258,605 27.20%
  YoY % 14.41% 10.40% 32.45% 4.49% 78.68% 53.20% -
  Horiz. % 478.53% 418.26% 378.84% 286.02% 273.74% 153.20% 100.00%
PBT 259,103 108,496 310,342 136,260 -504,328 43,072 14,694 55.43%
  YoY % 138.81% -65.04% 127.76% 127.02% -1,270.90% 193.13% -
  Horiz. % 1,763.33% 738.37% 2,112.03% 927.32% -3,432.20% 293.13% 100.00%
Tax -101,293 43,803 16,944 -6,188 969,855 43,801 -631 118.25%
  YoY % -331.25% 158.52% 373.82% -100.64% 2,114.23% 7,041.52% -
  Horiz. % 16,052.77% -6,941.84% -2,685.26% 980.67% -153,701.27% -6,941.52% 100.00%
NP 157,810 152,299 327,286 130,072 465,527 86,873 14,063 45.00%
  YoY % 3.62% -53.47% 151.62% -72.06% 435.87% 517.74% -
  Horiz. % 1,122.16% 1,082.98% 2,327.28% 924.92% 3,310.30% 617.74% 100.00%
NP to SH 157,810 152,299 327,286 130,072 465,527 86,873 14,063 45.00%
  YoY % 3.62% -53.47% 151.62% -72.06% 435.87% 517.74% -
  Horiz. % 1,122.16% 1,082.98% 2,327.28% 924.92% 3,310.30% 617.74% 100.00%
Tax Rate 39.09 % -40.37 % -5.46 % 4.54 % - % -101.69 % 4.29 % 40.44%
  YoY % 196.83% -639.38% -220.26% 0.00% 0.00% -2,470.40% -
  Horiz. % 911.19% -941.03% -127.27% 105.83% 0.00% -2,370.40% 100.00%
Total Cost 1,079,693 929,331 652,424 609,596 242,382 309,306 244,542 25.64%
  YoY % 16.18% 42.44% 7.03% 151.50% -21.64% 26.48% -
  Horiz. % 441.52% 380.03% 266.79% 249.28% 99.12% 126.48% 100.00%
Net Worth 5,426,449 3,959,773 3,300,363 2,306,937 1,795,941 1,502,668 0 -
  YoY % 37.04% 19.98% 43.06% 28.45% 19.52% 0.00% -
  Horiz. % 361.12% 263.52% 219.63% 153.52% 119.52% 100.00% -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Net Worth 5,426,449 3,959,773 3,300,363 2,306,937 1,795,941 1,502,668 0 -
  YoY % 37.04% 19.98% 43.06% 28.45% 19.52% 0.00% -
  Horiz. % 361.12% 263.52% 219.63% 153.52% 119.52% 100.00% -
NOSH 2,768,596 2,769,072 2,750,302 2,454,188 2,363,081 2,347,918 2,072,636 4.55%
  YoY % -0.02% 0.68% 12.07% 3.86% 0.65% 13.28% -
  Horiz. % 133.58% 133.60% 132.70% 118.41% 114.01% 113.28% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
NP Margin 12.75 % 14.08 % 33.41 % 17.59 % 65.76 % 21.93 % 5.44 % 13.99%
  YoY % -9.45% -57.86% 89.94% -73.25% 199.86% 303.12% -
  Horiz. % 234.38% 258.82% 614.15% 323.35% 1,208.82% 403.12% 100.00%
ROE 2.91 % 3.85 % 9.92 % 5.64 % 25.92 % 5.78 % - % -
  YoY % -24.42% -61.19% 75.89% -78.24% 348.44% 0.00% -
  Horiz. % 50.35% 66.61% 171.63% 97.58% 448.44% 100.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
RPS 44.70 39.06 35.62 30.14 29.96 16.87 12.48 21.66%
  YoY % 14.44% 9.66% 18.18% 0.60% 77.59% 35.18% -
  Horiz. % 358.17% 312.98% 285.42% 241.51% 240.06% 135.18% 100.00%
EPS 5.70 5.50 11.90 5.30 -19.60 3.70 0.70 38.03%
  YoY % 3.64% -53.78% 124.53% 127.04% -629.73% 428.57% -
  Horiz. % 814.29% 785.71% 1,700.00% 757.14% -2,800.00% 528.57% 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 1.9600 1.4300 1.2000 0.9400 0.7600 0.6400 0.0000 -
  YoY % 37.06% 19.17% 27.66% 23.68% 18.75% 0.00% -
  Horiz. % 306.25% 223.44% 187.50% 146.88% 118.75% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
RPS 37.03 32.37 29.32 22.13 21.18 11.85 7.74 27.20%
  YoY % 14.40% 10.40% 32.49% 4.49% 78.73% 53.10% -
  Horiz. % 478.42% 418.22% 378.81% 285.92% 273.64% 153.10% 100.00%
EPS 4.72 4.56 9.79 3.89 13.93 2.60 0.42 45.04%
  YoY % 3.51% -53.42% 151.67% -72.07% 435.77% 519.05% -
  Horiz. % 1,123.81% 1,085.71% 2,330.95% 926.19% 3,316.67% 619.05% 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 1.6237 1.1849 0.9875 0.6903 0.5374 0.4496 0.0000 -
  YoY % 37.03% 19.99% 43.05% 28.45% 19.53% 0.00% -
  Horiz. % 361.14% 263.55% 219.64% 153.54% 119.53% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/03/07 31/03/06 -
Price 3.0200 3.0300 2.2500 1.4000 1.2400 1.7700 1.7600 -
P/RPS 6.76 7.76 6.32 4.65 4.14 10.49 14.11 -10.69%
  YoY % -12.89% 22.78% 35.91% 12.32% -60.53% -25.66% -
  Horiz. % 47.91% 55.00% 44.79% 32.96% 29.34% 74.34% 100.00%
P/EPS 52.98 55.09 18.91 26.42 6.29 47.84 259.39 -21.66%
  YoY % -3.83% 191.33% -28.43% 320.03% -86.85% -81.56% -
  Horiz. % 20.42% 21.24% 7.29% 10.19% 2.42% 18.44% 100.00%
EY 1.89 1.82 5.29 3.79 15.89 2.09 0.39 27.45%
  YoY % 3.85% -65.60% 39.58% -76.15% 660.29% 435.90% -
  Horiz. % 484.62% 466.67% 1,356.41% 971.79% 4,074.36% 535.90% 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 1.54 2.12 1.87 1.49 1.63 2.77 0.00 -
  YoY % -27.36% 13.37% 25.50% -8.59% -41.16% 0.00% -
  Horiz. % 55.60% 76.53% 67.51% 53.79% 58.84% 100.00% -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Date 22/11/12 22/11/11 25/11/10 20/11/09 28/11/08 23/05/07 30/05/06 -
Price 2.8500 3.6700 2.5500 1.2800 1.1100 1.9300 1.6100 -
P/RPS 6.38 9.40 7.16 4.25 3.71 11.44 12.90 -10.26%
  YoY % -32.13% 31.28% 68.47% 14.56% -67.57% -11.32% -
  Horiz. % 49.46% 72.87% 55.50% 32.95% 28.76% 88.68% 100.00%
P/EPS 50.00 66.73 21.43 24.15 5.63 52.16 237.29 -21.28%
  YoY % -25.07% 211.39% -11.26% 328.95% -89.21% -78.02% -
  Horiz. % 21.07% 28.12% 9.03% 10.18% 2.37% 21.98% 100.00%
EY 2.00 1.50 4.67 4.14 17.75 1.92 0.42 27.11%
  YoY % 33.33% -67.88% 12.80% -76.68% 824.48% 357.14% -
  Horiz. % 476.19% 357.14% 1,111.90% 985.71% 4,226.19% 457.14% 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 1.45 2.57 2.12 1.36 1.46 3.02 0.00 -
  YoY % -43.58% 21.23% 55.88% -6.85% -51.66% 0.00% -
  Horiz. % 48.01% 85.10% 70.20% 45.03% 48.34% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers