[AAX] YoY Annual (Unaudited) Result on 30-Jun-2021 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
04-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,528,336 878,173 438,774 1,240,845 4,392,607 4,544,450 4,562,005 -9.36%
PBT 378,738 32,981,353 32,804,054 -31,633,283 -324,094 -241,421 186,804 12.49%
Tax -12,268 1,277 7 -811 -165,386 -71,278 -87,918 -27.96%
NP 366,470 32,982,630 32,804,061 -31,634,094 -489,480 -312,699 98,886 24.38%
-
NP to SH 366,470 32,982,630 32,804,061 -31,634,094 -489,480 -312,699 98,886 24.38%
-
Tax Rate 3.24% -0.00% -0.00% - - - 47.06% -
Total Cost 2,161,866 -32,104,457 -32,365,287 32,874,939 4,882,087 4,857,149 4,463,119 -11.37%
-
Net Worth 129,651 -59,982 -77,819 -31,526,241 207,407 580,740 954,074 -28.28%
Dividend
31/12/23 31/12/22 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 129,651 -59,982 -77,819 -31,526,241 207,407 580,740 954,074 -28.28%
NOSH 447,072 414,815 414,815 4,148,189 4,148,148 4,148,148 4,148,148 -31.00%
Ratio Analysis
31/12/23 31/12/22 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 14.49% 3,755.82% 7,476.30% -2,549.40% -11.14% -6.88% 2.17% -
ROE 282.66% 0.00% 0.00% 0.00% -236.00% -53.84% 10.36% -
Per Share
31/12/23 31/12/22 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
RPS 565.53 211.70 105.78 29.91 105.89 109.55 109.98 31.36%
EPS 82.00 7,951.20 7,908.10 -762.60 -11.80 -7.50 2.40 80.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 -0.1446 -0.1876 -7.60 0.05 0.14 0.23 3.93%
Adjusted Per Share Value based on latest NOSH - 4,148,149
31/12/23 31/12/22 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
RPS 565.53 196.43 98.14 277.55 982.53 1,016.49 1,020.42 -9.36%
EPS 82.00 7,377.46 7,337.52 -7,075.83 -109.49 -69.94 22.12 24.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 -0.1342 -0.1741 -70.517 0.4639 1.299 2.134 -28.28%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 30/06/22 30/06/21 31/12/19 31/12/18 29/12/17 -
Price 1.87 0.57 0.515 0.075 0.155 0.235 0.33 -
P/RPS 0.33 0.27 0.49 0.25 0.15 0.21 0.30 1.60%
P/EPS 2.28 0.01 0.01 -0.01 -1.31 -3.12 13.84 -25.94%
EY 43.83 13,949.42 15,355.57 -10,168.00 -76.13 -32.08 7.22 35.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.45 0.00 0.00 0.00 3.10 1.68 1.43 28.52%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Date 01/03/24 22/02/23 19/08/22 04/10/21 27/02/20 21/02/19 22/02/18 -
Price 1.50 0.83 0.495 0.085 0.105 0.29 0.415 -
P/RPS 0.27 0.39 0.47 0.28 0.10 0.26 0.38 -5.53%
P/EPS 1.83 0.01 0.01 -0.01 -0.89 -3.85 17.41 -31.29%
EY 54.65 9,579.72 15,976.00 -8,971.77 -112.38 -25.99 5.74 45.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.17 0.00 0.00 0.00 2.10 2.07 1.80 19.21%

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