[AAX] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 87.03%
YoY- -122.47%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,936,727 2,119,855 1,421,091 749,479 2,307,490 1,627,904 1,026,413 101.15%
PBT -605,361 -404,952 -180,501 -48,128 -212,977 -42,589 -23,645 763.54%
Tax 85,918 54,035 40,435 36,847 125,981 86,925 41,539 62.12%
NP -519,443 -350,917 -140,066 -11,281 -86,996 44,336 17,894 -
-
NP to SH -519,443 -350,917 -140,066 -11,281 -86,996 44,336 17,894 -
-
Tax Rate - - - - - - - -
Total Cost 3,456,170 2,470,772 1,561,157 760,760 2,394,486 1,583,568 1,008,519 126.79%
-
Net Worth 711,432 877,292 1,092,040 1,150,661 685,423 168,476 88,134 300.87%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 711,432 877,292 1,092,040 1,150,661 685,423 168,476 88,134 300.87%
NOSH 2,371,442 2,371,060 2,373,999 2,256,200 1,318,121 295,573 267,074 327.09%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -17.69% -16.55% -9.86% -1.51% -3.77% 2.72% 1.74% -
ROE -73.01% -40.00% -12.83% -0.98% -12.69% 26.32% 20.30% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 123.84 89.41 59.86 33.22 175.06 550.76 384.32 -52.90%
EPS -21.90 -14.80 -5.90 -0.50 -6.60 15.00 6.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.37 0.46 0.51 0.52 0.57 0.33 -6.14%
Adjusted Per Share Value based on latest NOSH - 2,256,200
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 656.70 474.03 317.78 167.60 515.99 364.03 229.52 101.15%
EPS -116.16 -78.47 -31.32 -2.52 -19.45 9.91 4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5909 1.9618 2.442 2.5731 1.5327 0.3767 0.1971 300.85%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 - -
Price 0.645 0.79 0.70 0.78 0.995 1.11 0.00 -
P/RPS 0.52 0.88 1.17 2.35 0.57 0.20 0.00 -
P/EPS -2.94 -5.34 -11.86 -156.00 -15.08 7.40 0.00 -
EY -33.96 -18.73 -8.43 -0.64 -6.63 13.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.14 1.52 1.53 1.91 1.95 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 19/11/14 19/08/14 19/05/14 25/02/14 19/11/13 20/08/13 -
Price 0.62 0.645 0.82 0.755 0.94 1.04 1.19 -
P/RPS 0.50 0.72 1.37 2.27 0.54 0.19 0.31 37.41%
P/EPS -2.83 -4.36 -13.90 -151.00 -14.24 6.93 17.76 -
EY -35.33 -22.95 -7.20 -0.66 -7.02 14.42 5.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.74 1.78 1.48 1.81 1.82 3.61 -30.90%

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