[AAX] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 98.48%
YoY- -52.51%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 3,191,310 3,044,639 2,888,411 2,528,336 2,049,407 1,501,154 1,095,421 103.58%
PBT 246,725 130,633 131,106 378,738 492,826 510,844 -147,168 -
Tax -12,782 -12,764 -12,516 -12,268 -242 1,264 1,220 -
NP 233,943 117,869 118,590 366,470 492,584 512,108 -145,948 -
-
NP to SH 233,943 117,869 118,590 366,470 492,584 512,108 -145,948 -
-
Tax Rate 5.18% 9.77% 9.55% 3.24% 0.05% -0.25% - -
Total Cost 2,957,367 2,926,770 2,769,821 2,161,866 1,556,823 989,046 1,241,369 78.09%
-
Net Worth 328,732 205,653 194,744 129,651 102,469 98,356 41,481 295.99%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 328,732 205,653 194,744 129,651 102,469 98,356 41,481 295.99%
NOSH 447,194 447,072 447,072 447,072 447,072 447,072 414,815 5.12%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 7.33% 3.87% 4.11% 14.49% 24.04% 34.11% -13.32% -
ROE 71.17% 57.31% 60.90% 282.66% 480.71% 520.67% -351.84% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 713.63 681.02 646.07 565.53 458.41 335.77 264.07 93.66%
EPS 52.31 26.36 26.53 81.97 110.18 114.55 -35.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7351 0.46 0.4356 0.29 0.2292 0.22 0.10 276.69%
Adjusted Per Share Value based on latest NOSH - 447,194
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 713.63 680.83 645.90 565.38 458.28 335.68 244.95 103.58%
EPS 52.31 26.36 26.52 81.95 110.15 114.52 -32.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7351 0.4599 0.4355 0.2899 0.2291 0.2199 0.0928 295.87%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.89 1.50 1.33 1.87 2.44 1.83 1.26 -
P/RPS 0.26 0.22 0.21 0.33 0.53 0.55 0.48 -33.47%
P/EPS 3.61 5.69 5.01 2.28 2.21 1.60 -3.58 -
EY 27.68 17.58 19.94 43.83 45.16 62.59 -27.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 3.26 3.05 6.45 10.65 8.32 12.60 -65.24%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 28/08/24 27/05/24 01/03/24 21/11/23 28/08/23 29/05/23 -
Price 1.92 1.33 1.56 1.50 2.10 2.48 2.06 -
P/RPS 0.27 0.20 0.24 0.27 0.46 0.74 0.78 -50.60%
P/EPS 3.67 5.04 5.88 1.83 1.91 2.17 -5.85 -
EY 27.25 19.82 17.00 54.65 52.47 46.19 -17.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.89 3.58 5.17 9.16 11.27 20.60 -74.67%

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