Highlights

[AIRASIA] YoY Quarter Result on 2005-12-31 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 24-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Dec-2005  [#2]
Profit Trend QoQ -     492.51%    YoY -     15.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
Revenue 933,402 747,996 608,383 248,737 178,633 0  -  -
  YoY % 24.79% 22.95% 144.59% 39.24% 0.00% - -
  Horiz. % 522.52% 418.73% 340.58% 139.24% 100.00% - -
PBT 144,210 138,161 -46,901 51,879 45,722 0  -  -
  YoY % 4.38% 394.58% -190.40% 13.47% 0.00% - -
  Horiz. % 315.41% 302.18% -102.58% 113.47% 100.00% - -
Tax 54,720 1,015 56,318 -555 -1,361 0  -  -
  YoY % 5,291.13% -98.20% 10,247.39% 59.22% 0.00% - -
  Horiz. % -4,020.57% -74.58% -4,137.99% 40.78% 100.00% - -
NP 198,930 139,176 9,417 51,324 44,361 0  -  -
  YoY % 42.93% 1,377.92% -81.65% 15.70% 0.00% - -
  Horiz. % 448.43% 313.74% 21.23% 115.70% 100.00% - -
NP to SH 198,930 139,176 9,417 51,282 44,361 0  -  -
  YoY % 42.93% 1,377.92% -81.64% 15.60% 0.00% - -
  Horiz. % 448.43% 313.74% 21.23% 115.60% 100.00% - -
Tax Rate -37.94 % -0.73 % - % 1.07 % 2.98 % - %  -  % -
  YoY % -5,097.26% 0.00% 0.00% -64.09% 0.00% - -
  Horiz. % -1,273.15% -24.50% 0.00% 35.91% 100.00% - -
Total Cost 734,472 608,820 598,966 197,413 134,272 0  -  -
  YoY % 20.64% 1.65% 203.41% 47.02% 0.00% - -
  Horiz. % 547.00% 453.42% 446.08% 147.02% 100.00% - -
Net Worth 2,956,321 1,934,310 2,260,079 0 774,851 -  -  -
  YoY % 52.84% -14.41% 0.00% 0.00% 0.00% - -
  Horiz. % 381.53% 249.64% 291.68% 0.00% 100.00% - -
Dividend
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
Net Worth 2,956,321 1,934,310 2,260,079 0 774,851 -  -  -
  YoY % 52.84% -14.41% 0.00% 0.00% 0.00% - -
  Horiz. % 381.53% 249.64% 291.68% 0.00% 100.00% - -
NOSH 2,762,916 2,358,915 2,354,249 2,135,040 2,039,083 -  -  -
  YoY % 17.13% 0.20% 10.27% 4.71% 0.00% - -
  Horiz. % 135.50% 115.69% 115.46% 104.71% 100.00% - -
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
NP Margin 21.31 % 18.61 % 1.55 % 20.63 % 24.83 % - %  -  % -
  YoY % 14.51% 1,100.65% -92.49% -16.92% 0.00% - -
  Horiz. % 85.82% 74.95% 6.24% 83.08% 100.00% - -
ROE 6.73 % 7.20 % 0.42 % - % 5.73 % - %  -  % -
  YoY % -6.53% 1,614.29% 0.00% 0.00% 0.00% - -
  Horiz. % 117.45% 125.65% 7.33% 0.00% 100.00% - -
Per Share
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
RPS 33.78 31.71 25.84 11.65 8.76 -  -  -
  YoY % 6.53% 22.72% 121.80% 32.99% 0.00% - -
  Horiz. % 385.62% 361.99% 294.98% 132.99% 100.00% - -
EPS 7.20 5.90 0.40 2.40 2.21 0.00  -  -
  YoY % 22.03% 1,375.00% -83.33% 8.60% 0.00% - -
  Horiz. % 325.79% 266.97% 18.10% 108.60% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 1.0700 0.8200 0.9600 0.0000 0.3800 -  -  -
  YoY % 30.49% -14.58% 0.00% 0.00% 0.00% - -
  Horiz. % 281.58% 215.79% 252.63% 0.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,812,188
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
RPS 24.48 19.62 15.96 6.52 4.69 -  -  -
  YoY % 24.77% 22.93% 144.79% 39.02% 0.00% - -
  Horiz. % 521.96% 418.34% 340.30% 139.02% 100.00% - -
EPS 5.22 3.65 0.25 1.35 1.16 0.00  -  -
  YoY % 43.01% 1,360.00% -81.48% 16.38% 0.00% - -
  Horiz. % 450.00% 314.66% 21.55% 116.38% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.7755 0.5074 0.5929 0.0000 0.2033 -  -  -
  YoY % 52.84% -14.42% 0.00% 0.00% 0.00% - -
  Horiz. % 381.46% 249.58% 291.64% 0.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
Date 30/06/10 30/06/09 30/06/08 30/12/05 31/12/04 -  -  -
Price 1.2500 1.1100 0.8700 1.5900 1.6600 0.0000  -  -
P/RPS 3.70 3.50 3.37 13.65 18.95 0.00  -  -
  YoY % 5.71% 3.86% -75.31% -27.97% 0.00% - -
  Horiz. % 19.53% 18.47% 17.78% 72.03% 100.00% - -
P/EPS 17.36 18.81 217.50 66.20 76.30 0.00  -  -
  YoY % -7.71% -91.35% 228.55% -13.24% 0.00% - -
  Horiz. % 22.75% 24.65% 285.06% 86.76% 100.00% - -
EY 5.76 5.32 0.46 1.51 1.31 0.00  -  -
  YoY % 8.27% 1,056.52% -69.54% 15.27% 0.00% - -
  Horiz. % 439.69% 406.11% 35.11% 115.27% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.17 1.35 0.91 0.00 4.37 0.00  -  -
  YoY % -13.33% 48.35% 0.00% 0.00% 0.00% - -
  Horiz. % 26.77% 30.89% 20.82% 0.00% 100.00% - -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03  -  CAGR
Date 18/08/10 12/08/09 28/08/08 24/02/06 18/02/05 -  -  -
Price 1.6800 1.4200 1.1000 1.7400 1.7800 0.0000  -  -
P/RPS 4.97 4.48 4.26 14.94 20.32 0.00  -  -
  YoY % 10.94% 5.16% -71.49% -26.48% 0.00% - -
  Horiz. % 24.46% 22.05% 20.96% 73.52% 100.00% - -
P/EPS 23.33 24.07 275.00 72.44 81.82 0.00  -  -
  YoY % -3.07% -91.25% 279.62% -11.46% 0.00% - -
  Horiz. % 28.51% 29.42% 336.10% 88.54% 100.00% - -
EY 4.29 4.15 0.36 1.38 1.22 0.00  -  -
  YoY % 3.37% 1,052.78% -73.91% 13.11% 0.00% - -
  Horiz. % 351.64% 340.16% 29.51% 113.11% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.57 1.73 1.15 0.00 4.68 0.00  -  -
  YoY % -9.25% 50.43% 0.00% 0.00% 0.00% - -
  Horiz. % 33.55% 36.97% 24.57% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

323  253  585  1338 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.165-0.01 
 LAMBO 0.025+0.005 
 DATAPRP 0.975+0.22 
 DNEX 0.825+0.005 
 CNI 0.205-0.01 
 WIDAD 0.50+0.01 
 LKL 0.395+0.035 
 REX 0.24+0.005 
 MACPIE 0.09+0.01 
 HSI-HGK 0.195-0.055 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS