[AAX] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -44.69%
YoY- -60.1%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 3,707,674 3,882,696 3,062,554 2,944,812 2,856,804 3,101,496 2,936,727 16.82%
PBT 418,574 874,068 -434,194 -781,133 -559,326 -469,112 -605,361 -
Tax -57,558 -156,112 73,961 32,045 41,616 -34,552 85,918 -
NP 361,016 717,956 -360,233 -749,088 -517,710 -503,664 -519,443 -
-
NP to SH 361,016 717,956 -360,233 -749,088 -517,710 -503,664 -519,443 -
-
Tax Rate 13.75% 17.86% - - - - - -
Total Cost 3,346,658 3,164,740 3,422,787 3,693,900 3,374,514 3,605,160 3,456,170 -2.12%
-
Net Worth 954,074 829,629 511,111 378,752 454,131 570,185 711,432 21.63%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 954,074 829,629 511,111 378,752 454,131 570,185 711,432 21.63%
NOSH 4,148,148 4,148,148 3,407,407 3,156,269 2,172,839 2,375,773 2,371,442 45.22%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.74% 18.49% -11.76% -25.44% -18.12% -16.24% -17.69% -
ROE 37.84% 86.54% -70.48% -197.78% -114.00% -88.33% -73.01% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 89.38 93.60 89.88 93.30 125.81 130.55 123.84 -19.55%
EPS 8.80 17.20 -10.60 -23.73 -22.80 -21.20 -21.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.20 0.15 0.12 0.20 0.24 0.30 -16.24%
Adjusted Per Share Value based on latest NOSH - 3,166,955
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 829.10 868.23 684.84 658.51 638.83 693.54 656.70 16.83%
EPS 80.73 160.55 -80.55 -167.51 -115.77 -112.63 -116.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1335 1.8552 1.1429 0.847 1.0155 1.275 1.5909 21.63%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.37 0.29 0.18 0.195 0.21 0.46 0.645 -
P/RPS 0.41 0.31 0.20 0.21 0.17 0.35 0.52 -14.66%
P/EPS 4.25 1.68 -1.70 -0.82 -0.92 -2.17 -2.94 -
EY 23.52 59.68 -58.73 -121.71 -108.57 -46.09 -33.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.45 1.20 1.63 1.05 1.92 2.15 -17.55%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 24/05/16 26/02/16 25/11/15 19/08/15 27/05/15 24/02/15 -
Price 0.46 0.40 0.23 0.195 0.18 0.265 0.62 -
P/RPS 0.51 0.43 0.26 0.21 0.14 0.20 0.50 1.33%
P/EPS 5.29 2.31 -2.18 -0.82 -0.79 -1.25 -2.83 -
EY 18.92 43.27 -45.97 -121.71 -126.67 -80.00 -35.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.00 1.53 1.63 0.90 1.10 2.07 -2.26%

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