[AAX] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 0.08%
YoY- 22112.6%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,061,755 548,842 878,173 538,877 438,774 331,594 218,579 187.65%
PBT 333,545 328,001 32,981,353 32,827,868 32,804,054 33,456,522 -161,138 -
Tax -6 -3 1,277 1,280 7 54 56 -
NP 333,539 327,998 32,982,630 32,829,148 32,804,061 33,456,576 -161,082 -
-
NP to SH 333,539 327,998 32,982,630 32,829,148 32,804,061 33,456,576 -161,082 -
-
Tax Rate 0.00% 0.00% -0.00% -0.00% -0.00% -0.00% - -
Total Cost 728,216 220,844 -32,104,457 -32,290,271 -32,365,287 -33,124,982 379,661 54.55%
-
Net Worth 98,356 41,481 -59,982 -752,018 -77,819 -125,605 -33,743,117 -
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 98,356 41,481 -59,982 -752,018 -77,819 -125,605 -33,743,117 -
NOSH 447,072 414,815 414,815 414,815 414,815 414,815 4,148,149 -77.44%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 31.41% 59.76% 3,755.82% 6,092.14% 7,476.30% 10,089.62% -73.70% -
ROE 339.11% 790.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 237.49 132.31 211.70 129.91 105.78 79.94 5.27 1175.22%
EPS 74.60 79.10 7,951.20 7,914.20 7,908.10 8,065.40 -3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.10 -0.1446 -1.8129 -0.1876 -0.3028 -8.1345 -
Adjusted Per Share Value based on latest NOSH - 414,815
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 237.49 122.76 196.43 120.53 98.14 74.17 48.89 187.65%
EPS 74.60 73.37 7,377.46 7,343.13 7,337.52 7,483.47 -36.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.0928 -0.1342 -1.6821 -0.1741 -0.281 -75.4757 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.83 1.26 0.57 0.40 0.515 0.65 0.065 -
P/RPS 0.77 0.95 0.27 0.31 0.49 0.81 1.23 -26.88%
P/EPS 2.45 1.59 0.01 0.01 0.01 0.01 -1.67 -
EY 40.77 62.75 13,949.42 19,785.42 15,355.57 12,408.34 -59.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.32 12.60 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 22/02/23 22/11/22 19/08/22 30/05/22 16/02/22 -
Price 2.48 2.06 0.83 0.395 0.495 0.555 0.535 -
P/RPS 1.04 1.56 0.39 0.30 0.47 0.69 10.15 -78.19%
P/EPS 3.32 2.61 0.01 0.00 0.01 0.01 -13.78 -
EY 30.08 38.38 9,579.72 20,035.86 15,976.00 14,532.29 -7.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.27 20.60 0.00 0.00 0.00 0.00 0.00 -

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 ⃤ & 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