Highlights

[AIRASIA] YoY TTM Result on 2005-12-31 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 24-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Dec-2005  [#2]
Profit Trend QoQ -     7.99%    YoY -     122.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -   -  CAGR
Revenue 3,437,734 3,158,024 2,237,916 775,621 302,831  -   -  55.55%
  YoY % 8.86% 41.11% 188.53% 156.12% - - -
  Horiz. % 1,135.20% 1,042.83% 739.00% 256.12% 100.00% - -
PBT 760,402 -671,782 339,988 135,054 56,347  -   -  60.52%
  YoY % 213.19% -297.59% 151.74% 139.68% - - -
  Horiz. % 1,349.50% -1,192.22% 603.38% 239.68% 100.00% - -
Tax -173,419 1,277,906 256,406 -13,211 -1,508  -   -  137.01%
  YoY % -113.57% 398.39% 2,040.85% -776.06% - - -
  Horiz. % 11,499.93% -84,741.78% -17,003.05% 876.06% 100.00% - -
NP 586,983 606,124 596,394 121,843 54,839  -   -  53.90%
  YoY % -3.16% 1.63% 389.48% 122.18% - - -
  Horiz. % 1,070.38% 1,105.28% 1,087.54% 222.18% 100.00% - -
NP to SH 586,983 606,124 596,394 121,843 54,839  -   -  53.90%
  YoY % -3.16% 1.63% 389.48% 122.18% - - -
  Horiz. % 1,070.38% 1,105.28% 1,087.54% 222.18% 100.00% - -
Tax Rate 22.81 % - % -75.42 % 9.78 % 2.68 %  -  %  -  % 47.62%
  YoY % 0.00% 0.00% -871.17% 264.93% - - -
  Horiz. % 851.12% 0.00% -2,814.18% 364.93% 100.00% - -
Total Cost 2,850,751 2,551,900 1,641,522 653,778 247,992  -   -  55.91%
  YoY % 11.71% 55.46% 151.08% 163.63% - - -
  Horiz. % 1,149.53% 1,029.03% 661.93% 263.63% 100.00% - -
Net Worth 2,956,321 1,934,310 2,260,079 939,417 762,768  -   -  27.94%
  YoY % 52.84% -14.41% 140.58% 23.16% - - -
  Horiz. % 387.58% 253.59% 296.30% 123.16% 100.00% - -
Dividend
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -   -  CAGR
Div 0 0 0 0 0  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -   -  CAGR
Net Worth 2,956,321 1,934,310 2,260,079 939,417 762,768  -   -  27.94%
  YoY % 52.84% -14.41% 140.58% 23.16% - - -
  Horiz. % 387.58% 253.59% 296.30% 123.16% 100.00% - -
NOSH 2,762,916 2,358,915 2,354,249 2,135,040 2,007,285  -   -  5.98%
  YoY % 17.13% 0.20% 10.27% 6.36% - - -
  Horiz. % 137.64% 117.52% 117.29% 106.36% 100.00% - -
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -   -  CAGR
NP Margin 17.07 % 19.19 % 26.65 % 15.71 % 18.11 %  -  %  -  % -1.07%
  YoY % -11.05% -27.99% 69.64% -13.25% - - -
  Horiz. % 94.26% 105.96% 147.16% 86.75% 100.00% - -
ROE 19.86 % 31.34 % 26.39 % 12.97 % 7.19 %  -  %  -  % 20.29%
  YoY % -36.63% 18.76% 103.47% 80.39% - - -
  Horiz. % 276.22% 435.88% 367.04% 180.39% 100.00% - -
Per Share
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -   -  CAGR
RPS 124.42 133.88 95.06 36.33 15.09  -   -  46.77%
  YoY % -7.07% 40.84% 161.66% 140.76% - - -
  Horiz. % 824.52% 887.21% 629.95% 240.76% 100.00% - -
EPS 21.25 25.70 25.33 5.71 2.73  -   -  45.24%
  YoY % -17.32% 1.46% 343.61% 109.16% - - -
  Horiz. % 778.39% 941.39% 927.84% 209.16% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 1.0700 0.8200 0.9600 0.4400 0.3800  -   -  20.72%
  YoY % 30.49% -14.58% 118.18% 15.79% - - -
  Horiz. % 281.58% 215.79% 252.63% 115.79% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -   -  CAGR
RPS 102.87 94.50 66.96 23.21 9.06  -   -  55.56%
  YoY % 8.86% 41.13% 188.50% 156.18% - - -
  Horiz. % 1,135.43% 1,043.05% 739.07% 256.18% 100.00% - -
EPS 17.56 18.14 17.85 3.65 1.64  -   -  53.91%
  YoY % -3.20% 1.62% 389.04% 122.56% - - -
  Horiz. % 1,070.73% 1,106.10% 1,088.41% 222.56% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.8846 0.5788 0.6763 0.2811 0.2282  -   -  27.94%
  YoY % 52.83% -14.42% 140.59% 23.18% - - -
  Horiz. % 387.64% 253.64% 296.36% 123.18% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -   -  CAGR
Date 30/06/10 30/06/09 30/06/08 30/12/05 31/12/04  -   -  -
Price 1.2500 1.1100 0.8700 1.5900 1.6600  -   -  -
P/RPS 1.00 0.83 0.92 4.38 11.00  -   -  -35.34%
  YoY % 20.48% -9.78% -79.00% -60.18% - - -
  Horiz. % 9.09% 7.55% 8.36% 39.82% 100.00% - -
P/EPS 5.88 4.32 3.43 27.86 60.76  -   -  -34.60%
  YoY % 36.11% 25.95% -87.69% -54.15% - - -
  Horiz. % 9.68% 7.11% 5.65% 45.85% 100.00% - -
EY 17.00 23.15 29.12 3.59 1.65  -   -  52.83%
  YoY % -26.57% -20.50% 711.14% 117.58% - - -
  Horiz. % 1,030.30% 1,403.03% 1,764.85% 217.58% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 1.17 1.35 0.91 3.61 4.37  -   -  -21.31%
  YoY % -13.33% 48.35% -74.79% -17.39% - - -
  Horiz. % 26.77% 30.89% 20.82% 82.61% 100.00% - -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04  -   -  CAGR
Date 18/08/10 12/08/09 28/08/08 24/02/06 -  -   -  -
Price 1.6800 1.4200 1.1000 1.7400 0.0000  -   -  -
P/RPS 1.35 1.06 1.16 4.79 0.00  -   -  -
  YoY % 27.36% -8.62% -75.78% 0.00% - - -
  Horiz. % 28.18% 22.13% 24.22% 100.00% - - -
P/EPS 7.91 5.53 4.34 30.49 0.00  -   -  -
  YoY % 43.04% 27.42% -85.77% 0.00% - - -
  Horiz. % 25.94% 18.14% 14.23% 100.00% - - -
EY 12.65 18.10 23.03 3.28 0.00  -   -  -
  YoY % -30.11% -21.41% 602.13% 0.00% - - -
  Horiz. % 385.67% 551.83% 702.13% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 1.57 1.73 1.15 3.95 0.00  -   -  -
  YoY % -9.25% 50.43% -70.89% 0.00% - - -
  Horiz. % 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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