[AAX] QoQ TTM 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- -12.12%
YoY- -47.99%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 3,487,988 3,257,853 3,062,553 3,038,287 2,944,038 2,962,622 2,936,727 12.16%
PBT 42,475 -110,679 -446,474 -771,490 -704,522 -674,512 -605,362 -
Tax 47,272 66,469 96,859 55,917 66,291 40,434 85,919 -32.88%
NP 89,747 -44,210 -349,615 -715,573 -638,231 -634,078 -519,443 -
-
NP to SH 89,747 -44,210 -349,615 -715,573 -638,231 -634,078 -519,443 -
-
Tax Rate -111.29% - - - - - - -
Total Cost 3,398,241 3,302,063 3,412,168 3,753,860 3,582,269 3,596,700 3,456,170 -1.12%
-
Net Worth 0 0 512,506 380,034 435,865 570,185 711,671 -
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 0 0 512,506 380,034 435,865 570,185 711,671 -
NOSH 4,148,148 4,148,148 3,407,407 3,166,955 2,172,839 2,375,773 2,372,239 45.19%
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 2.57% -1.36% -11.42% -23.55% -21.68% -21.40% -17.69% -
ROE 0.00% 0.00% -68.22% -188.29% -146.43% -111.21% -72.99% -
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 83.56 78.05 89.63 95.94 135.09 124.70 123.80 -23.07%
EPS 2.15 -1.06 -10.23 -22.59 -29.29 -26.69 -21.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.15 0.12 0.20 0.24 0.30 -
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 779.97 728.51 684.84 679.41 658.33 662.49 656.70 12.16%
EPS 20.07 -9.89 -78.18 -160.01 -142.72 -141.79 -116.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 1.146 0.8498 0.9747 1.275 1.5914 -
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 0.44 0.37 0.20 0.20 0.16 0.37 0.52 -10.54%
P/EPS 17.21 -27.38 -1.76 -0.86 -0.72 -1.72 -2.95 -
EY 5.81 -3.65 -56.85 -115.87 -139.46 -58.02 -33.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.20 1.63 1.05 1.92 2.15 -
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 0.55 0.51 0.26 0.20 0.13 0.21 0.50 6.56%
P/EPS 21.39 -37.77 -2.25 -0.86 -0.61 -0.99 -2.83 -
EY 4.67 -2.65 -44.49 -115.87 -162.70 -100.71 -35.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.53 1.63 0.90 1.10 2.07 -

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