[AAX] QoQ Annualized Quarter Result on 30-Jun-2020

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020
Profit Trend
QoQ- 22.24%
YoY- -422.01%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,001,643 1,232,828 1,433,924 2,031,072 3,696,368 4,392,607 4,262,624 -61.88%
PBT -6,006,792 -1,458,612 -1,550,328 -1,708,606 -2,197,524 -324,094 -489,218 431.41%
Tax -582 -723 -866 -1,270 -1,284 -165,386 -35,678 -93.55%
NP -6,007,374 -1,459,335 -1,551,194 -1,709,876 -2,198,808 -489,480 -524,897 407.10%
-
NP to SH -6,007,374 -1,459,335 -1,551,194 -1,709,876 -2,198,808 -489,480 -524,897 407.10%
-
Tax Rate - - - - - - - -
Total Cost 7,009,018 2,692,163 2,985,118 3,740,948 5,895,176 4,882,087 4,787,521 28.90%
-
Net Worth -6,885,925 -1,244,444 -1,161,481 -954,074 -871,111 207,407 207,407 -
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth -6,885,925 -1,244,444 -1,161,481 -954,074 -871,111 207,407 207,407 -
NOSH 4,148,149 4,148,149 4,148,149 4,148,149 4,148,148 4,148,148 4,148,148 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -599.75% -118.37% -108.18% -84.19% -59.49% -11.14% -12.31% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -236.00% -253.08% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 24.15 29.72 34.57 48.96 89.11 105.89 102.76 -61.88%
EPS -144.86 -35.13 -37.33 -41.20 -53.20 -11.80 -12.67 406.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.66 -0.30 -0.28 -0.23 -0.21 0.05 0.05 -
Adjusted Per Share Value based on latest NOSH - 4,148,149
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 223.98 275.68 320.65 454.18 826.57 982.26 953.19 -61.88%
EPS -1,343.35 -326.33 -346.87 -382.36 -491.69 -109.46 -117.38 407.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -15.398 -2.7828 -2.5973 -2.1335 -1.9479 0.4638 0.4638 -
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.09 0.075 0.055 0.10 0.05 0.155 0.16 -
P/RPS 0.37 0.25 0.16 0.20 0.06 0.15 0.16 74.78%
P/EPS -0.06 -0.21 -0.15 -0.24 -0.09 -1.31 -1.26 -86.83%
EY -1,609.12 -469.07 -679.91 -412.20 -1,060.14 -76.13 -79.09 643.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 3.10 3.20 -
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 20/05/21 26/02/21 19/11/20 26/08/20 30/07/20 27/02/20 13/11/19 -
Price 0.07 0.085 0.065 0.065 0.07 0.105 0.175 -
P/RPS 0.29 0.29 0.19 0.13 0.08 0.10 0.17 42.72%
P/EPS -0.05 -0.24 -0.17 -0.16 -0.13 -0.89 -1.38 -89.02%
EY -2,068.87 -413.89 -575.31 -634.16 -757.24 -112.38 -72.31 833.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 2.10 3.50 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment