Highlights

[AIRASIA] YoY TTM Result on 2007-06-30 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend QoQ -     12.63%    YoY -     136.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,948,075 3,178,854 2,756,436 1,613,307 1,007,344 666,250 0 -
  YoY % 24.20% 15.32% 70.86% 60.15% 51.20% 0.00% -
  Horiz. % 592.58% 477.13% 413.72% 242.15% 151.20% 100.00% -
PBT 1,098,854 622,289 -870,788 263,966 89,400 125,478 0 -
  YoY % 76.58% 171.46% -429.89% 195.26% -28.75% 0.00% -
  Horiz. % 875.73% 495.93% -693.98% 210.37% 71.25% 100.00% -
Tax -37,446 -116,020 1,305,280 220,009 115,528 -13,843 0 -
  YoY % 67.72% -108.89% 493.28% 90.44% 934.56% 0.00% -
  Horiz. % 270.50% 838.11% -9,429.17% -1,589.32% -834.56% 100.00% -
NP 1,061,408 506,269 434,492 483,975 204,928 111,635 0 -
  YoY % 109.65% 16.52% -10.22% 136.17% 83.57% 0.00% -
  Horiz. % 950.78% 453.50% 389.21% 433.53% 183.57% 100.00% -
NP to SH 1,061,408 506,269 434,492 483,975 204,769 111,635 0 -
  YoY % 109.65% 16.52% -10.22% 136.35% 83.43% 0.00% -
  Horiz. % 950.78% 453.50% 389.21% 433.53% 183.43% 100.00% -
Tax Rate 3.41 % 18.64 % - % -83.35 % -129.23 % 11.03 % - % -
  YoY % -81.71% 0.00% 0.00% 35.50% -1,271.62% 0.00% -
  Horiz. % 30.92% 168.99% 0.00% -755.67% -1,171.62% 100.00% -
Total Cost 2,886,667 2,672,585 2,321,944 1,129,332 802,416 554,615 0 -
  YoY % 8.01% 15.10% 105.60% 40.74% 44.68% 0.00% -
  Horiz. % 520.48% 481.88% 418.66% 203.62% 144.68% 100.00% -
Net Worth 3,605,928 2,349,166 1,627,525 1,639,683 1,126,913 868,984 - -
  YoY % 53.50% 44.34% -0.74% 45.50% 29.68% 0.00% -
  Horiz. % 414.96% 270.33% 187.29% 188.69% 129.68% 100.00% -
Dividend
31/12/10 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 0 -
  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
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,605,928 2,349,166 1,627,525 1,639,683 1,126,913 868,984 - -
  YoY % 53.50% 44.34% -0.74% 45.50% 29.68% 0.00% -
  Horiz. % 414.96% 270.33% 187.29% 188.69% 129.68% 100.00% -
NOSH 2,752,617 2,472,806 2,358,733 2,342,405 2,299,823 2,119,473 - -
  YoY % 11.32% 4.84% 0.70% 1.85% 8.51% 0.00% -
  Horiz. % 129.87% 116.67% 111.29% 110.52% 108.51% 100.00% -
Ratio Analysis
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 26.88 % 15.93 % 15.76 % 30.00 % 20.34 % 16.76 % - % -
  YoY % 68.74% 1.08% -47.47% 47.49% 21.36% 0.00% -
  Horiz. % 160.38% 95.05% 94.03% 179.00% 121.36% 100.00% -
ROE 29.44 % 21.55 % 26.70 % 29.52 % 18.17 % 12.85 % - % -
  YoY % 36.61% -19.29% -9.55% 62.47% 41.40% 0.00% -
  Horiz. % 229.11% 167.70% 207.78% 229.73% 141.40% 100.00% -
Per Share
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 143.43 128.55 116.86 68.87 43.80 31.43 - -
  YoY % 11.58% 10.00% 69.68% 57.24% 39.36% 0.00% -
  Horiz. % 456.35% 409.00% 371.81% 219.12% 139.36% 100.00% -
EPS 38.56 20.47 18.42 20.66 8.90 5.27 - -
  YoY % 88.37% 11.13% -10.84% 132.13% 68.88% 0.00% -
  Horiz. % 731.69% 388.43% 349.53% 392.03% 168.88% 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 1.3100 0.9500 0.6900 0.7000 0.4900 0.4100 0.8600 6.68%
  YoY % 37.89% 37.68% -1.43% 42.86% 19.51% -52.33% -
  Horiz. % 152.33% 110.47% 80.23% 81.40% 56.98% 47.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 118.14 95.12 82.48 48.27 30.14 19.94 - -
  YoY % 24.20% 15.32% 70.87% 60.15% 51.15% 0.00% -
  Horiz. % 592.48% 477.03% 413.64% 242.08% 151.15% 100.00% -
EPS 31.76 15.15 13.00 14.48 6.13 3.34 - -
  YoY % 109.64% 16.54% -10.22% 136.22% 83.53% 0.00% -
  Horiz. % 950.90% 453.59% 389.22% 433.53% 183.53% 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 1.0790 0.7029 0.4870 0.4906 0.3372 0.2600 0.8600 3.55%
  YoY % 53.51% 44.33% -0.73% 45.49% 29.69% -69.77% -
  Horiz. % 125.47% 81.73% 56.63% 57.05% 39.21% 30.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/12/10 31/12/09 31/12/08 29/06/07 30/06/06 30/06/05 - -
Price 2.5300 1.3800 0.8700 1.9000 1.5000 1.6400 0.0000 -
P/RPS 1.76 1.07 0.74 2.76 3.42 5.22 0.00 -
  YoY % 64.49% 44.59% -73.19% -19.30% -34.48% 0.00% -
  Horiz. % 33.72% 20.50% 14.18% 52.87% 65.52% 100.00% -
P/EPS 6.56 6.74 4.72 9.20 16.85 31.14 0.00 -
  YoY % -2.67% 42.80% -48.70% -45.40% -45.89% 0.00% -
  Horiz. % 21.07% 21.64% 15.16% 29.54% 54.11% 100.00% -
EY 15.24 14.84 21.17 10.87 5.94 3.21 0.00 -
  YoY % 2.70% -29.90% 94.76% 83.00% 85.05% 0.00% -
  Horiz. % 474.77% 462.31% 659.50% 338.63% 185.05% 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 1.93 1.45 1.26 2.71 3.06 4.00 0.00 -
  YoY % 33.10% 15.08% -53.51% -11.44% -23.50% 0.00% -
  Horiz. % 48.25% 36.25% 31.50% 67.75% 76.50% 100.00% -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/02/11 25/02/10 02/03/09 30/08/07 29/08/06 26/08/05 - -
Price 2.3500 1.4400 0.9400 1.8900 1.3300 1.5800 0.0000 -
P/RPS 1.64 1.12 0.80 2.74 3.04 5.03 0.00 -
  YoY % 46.43% 40.00% -70.80% -9.87% -39.56% 0.00% -
  Horiz. % 32.60% 22.27% 15.90% 54.47% 60.44% 100.00% -
P/EPS 6.09 7.03 5.10 9.15 14.94 30.00 0.00 -
  YoY % -13.37% 37.84% -44.26% -38.76% -50.20% 0.00% -
  Horiz. % 20.30% 23.43% 17.00% 30.50% 49.80% 100.00% -
EY 16.41 14.22 19.60 10.93 6.69 3.33 0.00 -
  YoY % 15.40% -27.45% 79.32% 63.38% 100.90% 0.00% -
  Horiz. % 492.79% 427.03% 588.59% 328.23% 200.90% 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 1.79 1.52 1.36 2.70 2.71 3.85 0.00 -
  YoY % 17.76% 11.76% -49.63% -0.37% -29.61% 0.00% -
  Horiz. % 46.49% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers