Highlights

[AAX] YoY Quarter Result on 2020-03-31 [#1]

Stock [AAX]: AIRASIA X BHD
Announcement Date 30-Jul-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -473.76%    YoY -     -1,368.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 924,092 1,168,804 1,265,333 1,180,727 970,674 775,374 749,479 3.55%
  YoY % -20.94% -7.63% 7.17% 21.64% 25.19% 3.46% -
  Horiz. % 123.30% 155.95% 168.83% 157.54% 129.51% 103.46% 100.00%
PBT -549,381 59,517 55,340 31,908 218,517 -117,278 -48,128 50.00%
  YoY % -1,023.07% 7.55% 73.44% -85.40% 286.32% -143.68% -
  Horiz. % 1,141.50% -123.66% -114.99% -66.30% -454.03% 243.68% 100.00%
Tax -321 -16,184 -13,842 -21,572 -39,028 -8,638 36,847 -
  YoY % 98.02% -16.92% 35.83% 44.73% -351.82% -123.44% -
  Horiz. % -0.87% -43.92% -37.57% -58.54% -105.92% -23.44% 100.00%
NP -549,702 43,333 41,498 10,336 179,489 -125,916 -11,281 91.00%
  YoY % -1,368.55% 4.42% 301.49% -94.24% 242.55% -1,016.18% -
  Horiz. % 4,872.81% -384.12% -367.86% -91.62% -1,591.07% 1,116.18% 100.00%
NP to SH -549,702 43,333 41,498 10,336 179,489 -125,916 -11,281 91.00%
  YoY % -1,368.55% 4.42% 301.49% -94.24% 242.55% -1,016.18% -
  Horiz. % 4,872.81% -384.12% -367.86% -91.62% -1,591.07% 1,116.18% 100.00%
Tax Rate - % 27.19 % 25.01 % 67.61 % 17.86 % - % - % -
  YoY % 0.00% 8.72% -63.01% 278.56% 0.00% 0.00% -
  Horiz. % 0.00% 152.24% 140.03% 378.56% 100.00% - -
Total Cost 1,473,794 1,125,471 1,223,835 1,170,391 791,185 901,290 760,760 11.64%
  YoY % 30.95% -8.04% 4.57% 47.93% -12.22% 18.47% -
  Horiz. % 193.73% 147.94% 160.87% 153.84% 104.00% 118.47% 100.00%
Net Worth -871,111 788,148 995,555 995,555 829,629 570,185 1,150,661 -
  YoY % -210.53% -20.83% 0.00% 20.00% 45.50% -50.45% -
  Horiz. % -75.71% 68.50% 86.52% 86.52% 72.10% 49.55% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth -871,111 788,148 995,555 995,555 829,629 570,185 1,150,661 -
  YoY % -210.53% -20.83% 0.00% 20.00% 45.50% -50.45% -
  Horiz. % -75.71% 68.50% 86.52% 86.52% 72.10% 49.55% 100.00%
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 2,375,773 2,256,200 10.67%
  YoY % 0.00% 0.00% 0.00% 0.00% 74.60% 5.30% -
  Horiz. % 183.86% 183.86% 183.86% 183.86% 183.86% 105.30% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -59.49 % 3.71 % 3.28 % 0.88 % 18.49 % -16.24 % -1.51 % 84.36%
  YoY % -1,703.50% 13.11% 272.73% -95.24% 213.85% -975.50% -
  Horiz. % 3,939.74% -245.70% -217.22% -58.28% -1,224.50% 1,075.50% 100.00%
ROE 0.00 % 5.50 % 4.17 % 1.04 % 21.63 % -22.08 % -0.98 % -
  YoY % 0.00% 31.89% 300.96% -95.19% 197.96% -2,153.06% -
  Horiz. % -0.00% -561.22% -425.51% -106.12% -2,207.14% 2,253.06% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 22.28 28.18 30.50 28.46 23.40 32.64 33.22 -6.44%
  YoY % -20.94% -7.61% 7.17% 21.62% -28.31% -1.75% -
  Horiz. % 67.07% 84.83% 91.81% 85.67% 70.44% 98.25% 100.00%
EPS -13.30 1.00 1.00 0.20 4.30 -5.30 -0.50 72.69%
  YoY % -1,430.00% 0.00% 400.00% -95.35% 181.13% -960.00% -
  Horiz. % 2,660.00% -200.00% -200.00% -40.00% -860.00% 1,060.00% 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 -0.2100 0.1900 0.2400 0.2400 0.2000 0.2400 0.5100 -
  YoY % -210.53% -20.83% 0.00% 20.00% -16.67% -52.94% -
  Horiz. % -41.18% 37.25% 47.06% 47.06% 39.22% 47.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,148,149
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 22.28 28.18 30.50 28.46 23.40 18.69 18.07 3.55%
  YoY % -20.94% -7.61% 7.17% 21.62% 25.20% 3.43% -
  Horiz. % 123.30% 155.95% 168.79% 157.50% 129.50% 103.43% 100.00%
EPS -13.25 1.04 1.00 0.25 4.33 -3.04 -0.27 91.23%
  YoY % -1,374.04% 4.00% 300.00% -94.23% 242.43% -1,025.93% -
  Horiz. % 4,907.41% -385.19% -370.37% -92.59% -1,603.70% 1,125.93% 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 -0.2100 0.1900 0.2400 0.2400 0.2000 0.1375 0.2774 -
  YoY % -210.53% -20.83% 0.00% 20.00% 45.45% -50.43% -
  Horiz. % -75.70% 68.49% 86.52% 86.52% 72.10% 49.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.0500 0.2450 0.3850 0.4000 0.2900 0.4600 0.7800 -
P/RPS 0.22 0.87 1.26 1.41 1.24 1.41 2.35 -32.59%
  YoY % -74.71% -30.95% -10.64% 13.71% -12.06% -40.00% -
  Horiz. % 9.36% 37.02% 53.62% 60.00% 52.77% 60.00% 100.00%
P/EPS -0.38 23.45 38.48 160.53 6.70 -8.68 -156.00 -63.29%
  YoY % -101.62% -39.06% -76.03% 2,295.97% 177.19% 94.44% -
  Horiz. % 0.24% -15.03% -24.67% -102.90% -4.29% 5.56% 100.00%
EY -265.03 4.26 2.60 0.62 14.92 -11.52 -0.64 172.76%
  YoY % -6,321.36% 63.85% 319.35% -95.84% 229.51% -1,700.00% -
  Horiz. % 41,410.94% -665.63% -406.25% -96.88% -2,331.25% 1,800.00% 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 1.29 1.60 1.67 1.45 1.92 1.53 -
  YoY % 0.00% -19.38% -4.19% 15.17% -24.48% 25.49% -
  Horiz. % 0.00% 84.31% 104.58% 109.15% 94.77% 125.49% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/07/20 16/05/19 22/05/18 25/05/17 24/05/16 27/05/15 19/05/14 -
Price 0.0700 0.2250 0.3800 0.4300 0.4000 0.2650 0.7550 -
P/RPS 0.31 0.80 1.25 1.51 1.71 0.81 2.27 -28.22%
  YoY % -61.25% -36.00% -17.22% -11.70% 111.11% -64.32% -
  Horiz. % 13.66% 35.24% 55.07% 66.52% 75.33% 35.68% 100.00%
P/EPS -0.53 21.54 37.98 172.57 9.24 -5.00 -151.00 -60.98%
  YoY % -102.46% -43.29% -77.99% 1,767.64% 284.80% 96.69% -
  Horiz. % 0.35% -14.26% -25.15% -114.28% -6.12% 3.31% 100.00%
EY -189.31 4.64 2.63 0.58 10.82 -20.00 -0.66 156.58%
  YoY % -4,179.96% 76.43% 353.45% -94.64% 154.10% -2,930.30% -
  Horiz. % 28,683.33% -703.03% -398.48% -87.88% -1,639.39% 3,030.30% 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 1.18 1.58 1.79 2.00 1.10 1.48 -
  YoY % 0.00% -25.32% -11.73% -10.50% 81.82% -25.68% -
  Horiz. % 0.00% 79.73% 106.76% 120.95% 135.14% 74.32% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

237  841  406  512 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.24-0.015 
 SAPNRG 0.115-0.015 
 BORNOIL 0.07+0.005 
 AT 0.09-0.015 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers