Highlights

[AAX] YoY Quarter Result on 2020-06-30 [#2]

Stock [AAX]: AIRASIA X BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     44.47%    YoY -     -47.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 91,444 1,013,468 1,053,620 1,036,347 883,163 653,028 671,612 -28.25%
  YoY % -90.98% -3.81% 1.67% 17.34% 35.24% -2.77% -
  Horiz. % 13.62% 150.90% 156.88% 154.31% 131.50% 97.23% 100.00%
PBT -304,922 -269,333 -64,785 27,947 -9,230 -162,384 -132,374 14.91%
  YoY % -13.21% -315.73% -331.81% 402.78% 94.32% -22.67% -
  Horiz. % 230.35% 203.46% 48.94% -21.11% 6.97% 122.67% 100.00%
Tax -314 62,221 7,328 19,491 10,249 29,446 3,589 -
  YoY % -100.50% 749.09% -62.40% 90.17% -65.19% 720.45% -
  Horiz. % -8.75% 1,733.66% 204.18% 543.08% 285.57% 820.45% 100.00%
NP -305,236 -207,112 -57,457 47,438 1,019 -132,938 -128,785 15.45%
  YoY % -47.38% -260.46% -221.12% 4,555.35% 100.77% -3.22% -
  Horiz. % 237.01% 160.82% 44.61% -36.84% -0.79% 103.22% 100.00%
NP to SH -305,236 -207,112 -57,457 47,438 1,019 -132,938 -128,785 15.45%
  YoY % -47.38% -260.46% -221.12% 4,555.35% 100.77% -3.22% -
  Horiz. % 237.01% 160.82% 44.61% -36.84% -0.79% 103.22% 100.00%
Tax Rate - % - % - % -69.74 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 396,680 1,220,580 1,111,077 988,909 882,144 785,966 800,397 -11.03%
  YoY % -67.50% 9.86% 12.35% 12.10% 12.24% -1.80% -
  Horiz. % 49.56% 152.50% 138.82% 123.55% 110.21% 98.20% 100.00%
Net Worth -954,074 539,259 954,074 995,555 954,074 435,865 1,097,057 -
  YoY % -276.92% -43.48% -4.17% 4.35% 118.89% -60.27% -
  Horiz. % -86.97% 49.16% 86.97% 90.75% 86.97% 39.73% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth -954,074 539,259 954,074 995,555 954,074 435,865 1,097,057 -
  YoY % -276.92% -43.48% -4.17% 4.35% 118.89% -60.27% -
  Horiz. % -86.97% 49.16% 86.97% 90.75% 86.97% 39.73% 100.00%
NOSH 4,148,149 4,148,148 4,148,148 4,148,148 4,148,148 2,179,327 2,384,907 9.65%
  YoY % 0.00% 0.00% 0.00% 0.00% 90.34% -8.62% -
  Horiz. % 173.93% 173.93% 173.93% 173.93% 173.93% 91.38% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -333.80 % -20.44 % -5.45 % 4.58 % 0.12 % -20.36 % -19.18 % 60.91%
  YoY % -1,533.07% -275.05% -219.00% 3,716.67% 100.59% -6.15% -
  Horiz. % 1,740.35% 106.57% 28.42% -23.88% -0.63% 106.15% 100.00%
ROE 0.00 % -38.41 % -6.02 % 4.76 % 0.11 % -30.50 % -11.74 % -
  YoY % 0.00% -538.04% -226.47% 4,227.27% 100.36% -159.80% -
  Horiz. % -0.00% 327.17% 51.28% -40.55% -0.94% 259.80% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.20 24.43 25.40 24.98 21.29 29.96 28.16 -34.59%
  YoY % -90.99% -3.82% 1.68% 17.33% -28.94% 6.39% -
  Horiz. % 7.81% 86.75% 90.20% 88.71% 75.60% 106.39% 100.00%
EPS -7.40 -5.00 -1.40 1.10 0.00 -4.50 -5.40 5.39%
  YoY % -48.00% -257.14% -227.27% 0.00% 0.00% 16.67% -
  Horiz. % 137.04% 92.59% 25.93% -20.37% -0.00% 83.33% 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 -0.2300 0.1300 0.2300 0.2400 0.2300 0.2000 0.4600 -
  YoY % -276.92% -43.48% -4.17% 4.35% 15.00% -56.52% -
  Horiz. % -50.00% 28.26% 50.00% 52.17% 50.00% 43.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,148,149
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.20 24.43 25.40 24.98 21.29 15.74 16.19 -28.28%
  YoY % -90.99% -3.82% 1.68% 17.33% 35.26% -2.78% -
  Horiz. % 13.59% 150.90% 156.89% 154.29% 131.50% 97.22% 100.00%
EPS -7.40 -4.99 -1.39 1.14 0.02 -3.20 -3.10 15.59%
  YoY % -48.30% -258.99% -221.93% 5,600.00% 100.62% -3.23% -
  Horiz. % 238.71% 160.97% 44.84% -36.77% -0.65% 103.23% 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 -0.2300 0.1300 0.2300 0.2400 0.2300 0.1051 0.2645 -
  YoY % -276.92% -43.48% -4.17% 4.35% 118.84% -60.26% -
  Horiz. % -86.96% 49.15% 86.96% 90.74% 86.96% 39.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1000 0.2250 0.3400 0.4100 0.3700 0.2100 0.7000 -
P/RPS 4.54 0.92 1.34 1.64 1.74 0.70 2.49 10.52%
  YoY % 393.48% -31.34% -18.29% -5.75% 148.57% -71.89% -
  Horiz. % 182.33% 36.95% 53.82% 65.86% 69.88% 28.11% 100.00%
P/EPS -1.36 -4.51 -24.55 35.85 1,506.20 -3.44 -12.96 -31.30%
  YoY % 69.84% 81.63% -168.48% -97.62% 43,884.88% 73.46% -
  Horiz. % 10.49% 34.80% 189.43% -276.62% -11,621.91% 26.54% 100.00%
EY -73.58 -22.19 -4.07 2.79 0.07 -29.05 -7.71 45.59%
  YoY % -231.59% -445.21% -245.88% 3,885.71% 100.24% -276.78% -
  Horiz. % 954.35% 287.81% 52.79% -36.19% -0.91% 376.78% 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 0.00 1.73 1.48 1.71 1.61 1.05 1.52 -
  YoY % 0.00% 16.89% -13.45% 6.21% 53.33% -30.92% -
  Horiz. % 0.00% 113.82% 97.37% 112.50% 105.92% 69.08% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 22/08/19 30/08/18 24/08/17 23/08/16 19/08/15 19/08/14 -
Price 0.0650 0.1950 0.3350 0.3900 0.4600 0.1800 0.8200 -
P/RPS 2.95 0.80 1.32 1.56 2.16 0.60 2.91 0.23%
  YoY % 268.75% -39.39% -15.38% -27.78% 260.00% -79.38% -
  Horiz. % 101.37% 27.49% 45.36% 53.61% 74.23% 20.62% 100.00%
P/EPS -0.88 -3.91 -24.19 34.10 1,872.57 -2.95 -15.19 -37.77%
  YoY % 77.49% 83.84% -170.94% -98.18% 63,576.95% 80.58% -
  Horiz. % 5.79% 25.74% 159.25% -224.49% -12,327.65% 19.42% 100.00%
EY -113.21 -25.60 -4.13 2.93 0.05 -33.89 -6.59 60.56%
  YoY % -342.23% -519.85% -240.96% 5,760.00% 100.15% -414.26% -
  Horiz. % 1,717.91% 388.47% 62.67% -44.46% -0.76% 514.26% 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 0.00 1.50 1.46 1.63 2.00 0.90 1.78 -
  YoY % 0.00% 2.74% -10.43% -18.50% 122.22% -49.44% -
  Horiz. % 0.00% 84.27% 82.02% 91.57% 112.36% 50.56% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS