[AAX] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 583.29%
YoY- 120.55%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 3,396,375 2,318,954 1,265,333 4,562,005 3,341,539 2,217,074 1,180,727 102.13%
PBT -257,283 -9,444 55,340 186,804 51,228 59,855 31,908 -
Tax 43,853 -6,515 -13,842 -87,918 -36,756 -2,081 -21,572 -
NP -213,430 -15,959 41,498 98,886 14,472 57,774 10,336 -
-
NP to SH -213,430 -15,959 41,498 98,886 14,472 57,774 10,336 -
-
Tax Rate - - 25.01% 47.06% 71.75% 3.48% 67.61% -
Total Cost 3,609,805 2,334,913 1,223,835 4,463,119 3,327,067 2,159,300 1,170,391 111.74%
-
Net Worth 788,148 954,074 995,555 954,074 995,555 995,555 995,555 -14.40%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 788,148 954,074 995,555 954,074 995,555 995,555 995,555 -14.40%
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -6.28% -0.69% 3.28% 2.17% 0.43% 2.61% 0.88% -
ROE -27.08% -1.67% 4.17% 10.36% 1.45% 5.80% 1.04% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 81.88 55.90 30.50 109.98 80.55 53.45 28.46 102.15%
EPS -5.10 -0.40 1.00 2.40 0.30 1.40 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.23 0.24 0.23 0.24 0.24 0.24 -14.40%
Adjusted Per Share Value based on latest NOSH - 4,148,148
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 759.69 518.70 283.03 1,020.42 747.43 495.91 264.10 102.13%
EPS -47.74 -3.57 9.28 22.12 3.24 12.92 2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7629 2.134 2.2268 2.134 2.2268 2.2268 2.2268 -14.40%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.28 0.34 0.385 0.33 0.38 0.41 0.40 -
P/RPS 0.34 0.61 1.26 0.30 0.47 0.77 1.41 -61.22%
P/EPS -5.44 -88.37 38.48 13.84 108.92 29.44 160.53 -
EY -18.38 -1.13 2.60 7.22 0.92 3.40 0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.48 1.60 1.43 1.58 1.71 1.67 -8.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 30/08/18 22/05/18 22/02/18 24/11/17 24/08/17 25/05/17 -
Price 0.24 0.335 0.38 0.415 0.365 0.39 0.43 -
P/RPS 0.29 0.60 1.25 0.38 0.45 0.73 1.51 -66.67%
P/EPS -4.66 -87.08 37.98 17.41 104.62 28.00 172.57 -
EY -21.44 -1.15 2.63 5.74 0.96 3.57 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.46 1.58 1.80 1.52 1.63 1.79 -20.85%

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