Highlights

[AIRASIA] YoY TTM Result on 2008-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -22.75%    YoY -     23.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -  CAGR
Revenue 4,279,124 3,437,734 3,158,024 2,237,916 775,621 302,831  -  50.31%
  YoY % 24.48% 8.86% 41.11% 188.53% 156.12% - -
  Horiz. % 1,413.04% 1,135.20% 1,042.83% 739.00% 256.12% 100.00% -
PBT 1,046,369 760,402 -671,782 339,988 135,054 56,347  -  56.76%
  YoY % 37.61% 213.19% -297.59% 151.74% 139.68% - -
  Horiz. % 1,857.01% 1,349.50% -1,192.22% 603.38% 239.68% 100.00% -
Tax -131,816 -173,419 1,277,906 256,406 -13,211 -1,508  -  98.96%
  YoY % 23.99% -113.57% 398.39% 2,040.85% -776.06% - -
  Horiz. % 8,741.11% 11,499.93% -84,741.78% -17,003.05% 876.06% 100.00% -
NP 914,553 586,983 606,124 596,394 121,843 54,839  -  54.19%
  YoY % 55.81% -3.16% 1.63% 389.48% 122.18% - -
  Horiz. % 1,667.71% 1,070.38% 1,105.28% 1,087.54% 222.18% 100.00% -
NP to SH 914,553 586,983 606,124 596,394 121,843 54,839  -  54.19%
  YoY % 55.81% -3.16% 1.63% 389.48% 122.18% - -
  Horiz. % 1,667.71% 1,070.38% 1,105.28% 1,087.54% 222.18% 100.00% -
Tax Rate 12.60 % 22.81 % - % -75.42 % 9.78 % 2.68 %  -  % 26.89%
  YoY % -44.76% 0.00% 0.00% -871.17% 264.93% - -
  Horiz. % 470.15% 851.12% 0.00% -2,814.18% 364.93% 100.00% -
Total Cost 3,364,571 2,850,751 2,551,900 1,641,522 653,778 247,992  -  49.37%
  YoY % 18.02% 11.71% 55.46% 151.08% 163.63% - -
  Horiz. % 1,356.73% 1,149.53% 1,029.03% 661.93% 263.63% 100.00% -
Net Worth 3,868,520 2,956,321 1,934,310 2,260,079 939,417 762,768  -  28.38%
  YoY % 30.86% 52.84% -14.41% 140.58% 23.16% - -
  Horiz. % 507.17% 387.58% 253.59% 296.30% 123.16% 100.00% -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -  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
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -  CAGR
Net Worth 3,868,520 2,956,321 1,934,310 2,260,079 939,417 762,768  -  28.38%
  YoY % 30.86% 52.84% -14.41% 140.58% 23.16% - -
  Horiz. % 507.17% 387.58% 253.59% 296.30% 123.16% 100.00% -
NOSH 2,743,631 2,762,916 2,358,915 2,354,249 2,135,040 2,007,285  -  4.93%
  YoY % -0.70% 17.13% 0.20% 10.27% 6.36% - -
  Horiz. % 136.68% 137.64% 117.52% 117.29% 106.36% 100.00% -
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -  CAGR
NP Margin 21.37 % 17.07 % 19.19 % 26.65 % 15.71 % 18.11 %  -  % 2.58%
  YoY % 25.19% -11.05% -27.99% 69.64% -13.25% - -
  Horiz. % 118.00% 94.26% 105.96% 147.16% 86.75% 100.00% -
ROE 23.64 % 19.86 % 31.34 % 26.39 % 12.97 % 7.19 %  -  % 20.10%
  YoY % 19.03% -36.63% 18.76% 103.47% 80.39% - -
  Horiz. % 328.79% 276.22% 435.88% 367.04% 180.39% 100.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -  CAGR
RPS 155.97 124.42 133.88 95.06 36.33 15.09  -  43.25%
  YoY % 25.36% -7.07% 40.84% 161.66% 140.76% - -
  Horiz. % 1,033.60% 824.52% 887.21% 629.95% 240.76% 100.00% -
EPS 33.33 21.25 25.70 25.33 5.71 2.73  -  46.97%
  YoY % 56.85% -17.32% 1.46% 343.61% 109.16% - -
  Horiz. % 1,220.88% 778.39% 941.39% 927.84% 209.16% 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 1.4100 1.0700 0.8200 0.9600 0.4400 0.3800  -  22.36%
  YoY % 31.78% 30.49% -14.58% 118.18% 15.79% - -
  Horiz. % 371.05% 281.58% 215.79% 252.63% 115.79% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -  CAGR
RPS 128.04 102.87 94.50 66.96 23.21 9.06  -  50.31%
  YoY % 24.47% 8.86% 41.13% 188.50% 156.18% - -
  Horiz. % 1,413.24% 1,135.43% 1,043.05% 739.07% 256.18% 100.00% -
EPS 27.37 17.56 18.14 17.85 3.65 1.64  -  54.21%
  YoY % 55.87% -3.20% 1.62% 389.04% 122.56% - -
  Horiz. % 1,668.90% 1,070.73% 1,106.10% 1,088.41% 222.56% 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 1.1576 0.8846 0.5788 0.6763 0.2811 0.2282  -  28.39%
  YoY % 30.86% 52.83% -14.42% 140.59% 23.18% - -
  Horiz. % 507.27% 387.64% 253.64% 296.36% 123.18% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -  CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 30/12/05 31/12/04  -  -
Price 3.5200 1.2500 1.1100 0.8700 1.5900 1.6600  -  -
P/RPS 2.26 1.00 0.83 0.92 4.38 11.00  -  -21.61%
  YoY % 126.00% 20.48% -9.78% -79.00% -60.18% - -
  Horiz. % 20.55% 9.09% 7.55% 8.36% 39.82% 100.00% -
P/EPS 10.56 5.88 4.32 3.43 27.86 60.76  -  -23.61%
  YoY % 79.59% 36.11% 25.95% -87.69% -54.15% - -
  Horiz. % 17.38% 9.68% 7.11% 5.65% 45.85% 100.00% -
EY 9.47 17.00 23.15 29.12 3.59 1.65  -  30.85%
  YoY % -44.29% -26.57% -20.50% 711.14% 117.58% - -
  Horiz. % 573.94% 1,030.30% 1,403.03% 1,764.85% 217.58% 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 2.50 1.17 1.35 0.91 3.61 4.37  -  -8.23%
  YoY % 113.68% -13.33% 48.35% -74.79% -17.39% - -
  Horiz. % 57.21% 26.77% 30.89% 20.82% 82.61% 100.00% -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -  CAGR
Date 23/08/11 18/08/10 12/08/09 28/08/08 24/02/06 -  -  -
Price 3.6200 1.6800 1.4200 1.1000 1.7400 0.0000  -  -
P/RPS 2.32 1.35 1.06 1.16 4.79 0.00  -  -
  YoY % 71.85% 27.36% -8.62% -75.78% 0.00% - -
  Horiz. % 48.43% 28.18% 22.13% 24.22% 100.00% - -
P/EPS 10.86 7.91 5.53 4.34 30.49 0.00  -  -
  YoY % 37.29% 43.04% 27.42% -85.77% 0.00% - -
  Horiz. % 35.62% 25.94% 18.14% 14.23% 100.00% - -
EY 9.21 12.65 18.10 23.03 3.28 0.00  -  -
  YoY % -27.19% -30.11% -21.41% 602.13% 0.00% - -
  Horiz. % 280.79% 385.67% 551.83% 702.13% 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 2.57 1.57 1.73 1.15 3.95 0.00  -  -
  YoY % 63.69% -9.25% 50.43% -70.89% 0.00% - -
  Horiz. % 65.06% 39.75% 43.80% 29.11% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers