Highlights

[AIRASIA] YoY TTM Result on 2006-06-30 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Jun-2006  [#4]
Profit Trend QoQ -     127.25%    YoY -     83.43%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
Revenue 3,178,854 2,756,436 1,613,307 1,007,344 666,250 0  -  -
  YoY % 15.32% 70.86% 60.15% 51.20% 0.00% - -
  Horiz. % 477.13% 413.72% 242.15% 151.20% 100.00% - -
PBT 622,289 -870,788 263,966 89,400 125,478 0  -  -
  YoY % 171.46% -429.89% 195.26% -28.75% 0.00% - -
  Horiz. % 495.93% -693.98% 210.37% 71.25% 100.00% - -
Tax -116,020 1,305,280 220,009 115,528 -13,843 0  -  -
  YoY % -108.89% 493.28% 90.44% 934.56% 0.00% - -
  Horiz. % 838.11% -9,429.17% -1,589.32% -834.56% 100.00% - -
NP 506,269 434,492 483,975 204,928 111,635 0  -  -
  YoY % 16.52% -10.22% 136.17% 83.57% 0.00% - -
  Horiz. % 453.50% 389.21% 433.53% 183.57% 100.00% - -
NP to SH 506,269 434,492 483,975 204,769 111,635 0  -  -
  YoY % 16.52% -10.22% 136.35% 83.43% 0.00% - -
  Horiz. % 453.50% 389.21% 433.53% 183.43% 100.00% - -
Tax Rate 18.64 % - % -83.35 % -129.23 % 11.03 % - %  -  % -
  YoY % 0.00% 0.00% 35.50% -1,271.62% 0.00% - -
  Horiz. % 168.99% 0.00% -755.67% -1,171.62% 100.00% - -
Total Cost 2,672,585 2,321,944 1,129,332 802,416 554,615 0  -  -
  YoY % 15.10% 105.60% 40.74% 44.68% 0.00% - -
  Horiz. % 481.88% 418.66% 203.62% 144.68% 100.00% - -
Net Worth 2,349,166 1,627,525 1,639,683 1,126,913 868,984 -  -  -
  YoY % 44.34% -0.74% 45.50% 29.68% 0.00% - -
  Horiz. % 270.33% 187.29% 188.69% 129.68% 100.00% - -
Dividend
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
Div 0 0 0 0 0 0  -  -
  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
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
Net Worth 2,349,166 1,627,525 1,639,683 1,126,913 868,984 -  -  -
  YoY % 44.34% -0.74% 45.50% 29.68% 0.00% - -
  Horiz. % 270.33% 187.29% 188.69% 129.68% 100.00% - -
NOSH 2,472,806 2,358,733 2,342,405 2,299,823 2,119,473 -  -  -
  YoY % 4.84% 0.70% 1.85% 8.51% 0.00% - -
  Horiz. % 116.67% 111.29% 110.52% 108.51% 100.00% - -
Ratio Analysis
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
NP Margin 15.93 % 15.76 % 30.00 % 20.34 % 16.76 % - %  -  % -
  YoY % 1.08% -47.47% 47.49% 21.36% 0.00% - -
  Horiz. % 95.05% 94.03% 179.00% 121.36% 100.00% - -
ROE 21.55 % 26.70 % 29.52 % 18.17 % 12.85 % - %  -  % -
  YoY % -19.29% -9.55% 62.47% 41.40% 0.00% - -
  Horiz. % 167.70% 207.78% 229.73% 141.40% 100.00% - -
Per Share
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
RPS 128.55 116.86 68.87 43.80 31.43 -  -  -
  YoY % 10.00% 69.68% 57.24% 39.36% 0.00% - -
  Horiz. % 409.00% 371.81% 219.12% 139.36% 100.00% - -
EPS 20.47 18.42 20.66 8.90 5.27 -  -  -
  YoY % 11.13% -10.84% 132.13% 68.88% 0.00% - -
  Horiz. % 388.43% 349.53% 392.03% 168.88% 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 0.9500 0.6900 0.7000 0.4900 0.4100 0.8600  -  1.82%
  YoY % 37.68% -1.43% 42.86% 19.51% -52.33% - -
  Horiz. % 110.47% 80.23% 81.40% 56.98% 47.67% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
RPS 95.12 82.48 48.27 30.14 19.94 -  -  -
  YoY % 15.32% 70.87% 60.15% 51.15% 0.00% - -
  Horiz. % 477.03% 413.64% 242.08% 151.15% 100.00% - -
EPS 15.15 13.00 14.48 6.13 3.34 -  -  -
  YoY % 16.54% -10.22% 136.22% 83.53% 0.00% - -
  Horiz. % 453.59% 389.22% 433.53% 183.53% 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 0.7029 0.4870 0.4906 0.3372 0.2600 0.8600  -  -3.60%
  YoY % 44.33% -0.73% 45.49% 29.69% -69.77% - -
  Horiz. % 81.73% 56.63% 57.05% 39.21% 30.23% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
Date 31/12/09 31/12/08 29/06/07 30/06/06 30/06/05 -  -  -
Price 1.3800 0.8700 1.9000 1.5000 1.6400 0.0000  -  -
P/RPS 1.07 0.74 2.76 3.42 5.22 0.00  -  -
  YoY % 44.59% -73.19% -19.30% -34.48% 0.00% - -
  Horiz. % 20.50% 14.18% 52.87% 65.52% 100.00% - -
P/EPS 6.74 4.72 9.20 16.85 31.14 0.00  -  -
  YoY % 42.80% -48.70% -45.40% -45.89% 0.00% - -
  Horiz. % 21.64% 15.16% 29.54% 54.11% 100.00% - -
EY 14.84 21.17 10.87 5.94 3.21 0.00  -  -
  YoY % -29.90% 94.76% 83.00% 85.05% 0.00% - -
  Horiz. % 462.31% 659.50% 338.63% 185.05% 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 1.45 1.26 2.71 3.06 4.00 0.00  -  -
  YoY % 15.08% -53.51% -11.44% -23.50% 0.00% - -
  Horiz. % 36.25% 31.50% 67.75% 76.50% 100.00% - -
Price Multiplier on Announcement Date
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04  -  CAGR
Date 25/02/10 02/03/09 30/08/07 29/08/06 26/08/05 -  -  -
Price 1.4400 0.9400 1.8900 1.3300 1.5800 0.0000  -  -
P/RPS 1.12 0.80 2.74 3.04 5.03 0.00  -  -
  YoY % 40.00% -70.80% -9.87% -39.56% 0.00% - -
  Horiz. % 22.27% 15.90% 54.47% 60.44% 100.00% - -
P/EPS 7.03 5.10 9.15 14.94 30.00 0.00  -  -
  YoY % 37.84% -44.26% -38.76% -50.20% 0.00% - -
  Horiz. % 23.43% 17.00% 30.50% 49.80% 100.00% - -
EY 14.22 19.60 10.93 6.69 3.33 0.00  -  -
  YoY % -27.45% 79.32% 63.38% 100.90% 0.00% - -
  Horiz. % 427.03% 588.59% 328.23% 200.90% 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 1.52 1.36 2.70 2.71 3.85 0.00  -  -
  YoY % 11.76% -49.63% -0.37% -29.61% 0.00% - -
  Horiz. % 39.48% 35.32% 70.13% 70.39% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS