[AAX] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -7.43%
YoY- -488.48%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 3,038,287 2,944,038 2,962,622 2,936,727 2,800,301 2,703,028 2,522,552 13.19%
PBT -771,490 -704,522 -674,512 -605,362 -574,424 -368,918 -294,954 89.72%
Tax 55,917 66,291 40,434 85,919 90,904 122,690 145,208 -47.03%
NP -715,573 -638,231 -634,078 -519,443 -483,520 -246,228 -149,746 183.43%
-
NP to SH -715,573 -638,231 -634,078 -519,443 -483,520 -246,228 -149,746 183.43%
-
Tax Rate - - - - - - - -
Total Cost 3,753,860 3,582,269 3,596,700 3,456,170 3,283,821 2,949,256 2,672,298 25.40%
-
Net Worth 380,034 435,865 570,185 711,671 876,571 1,097,057 1,150,661 -52.18%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 380,034 435,865 570,185 711,671 876,571 1,097,057 1,150,661 -52.18%
NOSH 3,166,955 2,172,839 2,375,773 2,372,239 2,369,112 2,384,907 2,256,200 25.33%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -23.55% -21.68% -21.40% -17.69% -17.27% -9.11% -5.94% -
ROE -188.29% -146.43% -111.21% -72.99% -55.16% -22.44% -13.01% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 95.94 135.09 124.70 123.80 118.20 113.34 111.81 -9.69%
EPS -22.59 -29.29 -26.69 -21.90 -20.41 -10.32 -6.64 126.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.20 0.24 0.30 0.37 0.46 0.51 -61.85%
Adjusted Per Share Value based on latest NOSH - 2,372,239
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 679.41 658.33 662.49 656.70 626.19 604.44 564.08 13.19%
EPS -160.01 -142.72 -141.79 -116.16 -108.12 -55.06 -33.49 183.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8498 0.9747 1.275 1.5914 1.9602 2.4532 2.5731 -52.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.195 0.21 0.46 0.645 0.79 0.70 0.78 -
P/RPS 0.20 0.16 0.37 0.52 0.67 0.62 0.70 -56.58%
P/EPS -0.86 -0.72 -1.72 -2.95 -3.87 -6.78 -11.75 -82.47%
EY -115.87 -139.46 -58.02 -33.95 -25.83 -14.75 -8.51 469.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.05 1.92 2.15 2.14 1.52 1.53 4.30%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 19/08/15 27/05/15 24/02/15 19/11/14 19/08/14 19/05/14 -
Price 0.195 0.18 0.265 0.62 0.645 0.82 0.755 -
P/RPS 0.20 0.13 0.21 0.50 0.55 0.72 0.68 -55.74%
P/EPS -0.86 -0.61 -0.99 -2.83 -3.16 -7.94 -11.38 -82.09%
EY -115.87 -162.70 -100.71 -35.32 -31.64 -12.59 -8.79 457.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.90 1.10 2.07 1.74 1.78 1.48 6.64%

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