[AAX] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 149.83%
YoY- 242.55%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,168,804 1,265,333 1,180,727 970,674 775,374 749,479 535,277 13.89%
PBT 59,517 55,340 31,908 218,517 -117,278 -48,128 34,765 9.37%
Tax -16,184 -13,842 -21,572 -39,028 -8,638 36,847 15,432 -
NP 43,333 41,498 10,336 179,489 -125,916 -11,281 50,197 -2.41%
-
NP to SH 43,333 41,498 10,336 179,489 -125,916 -11,281 50,197 -2.41%
-
Tax Rate 27.19% 25.01% 67.61% 17.86% - - -44.39% -
Total Cost 1,125,471 1,223,835 1,170,391 791,185 901,290 760,760 485,080 15.05%
-
Net Worth 788,148 995,555 995,555 829,629 570,185 1,150,661 0 -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 788,148 995,555 995,555 829,629 570,185 1,150,661 0 -
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 2,375,773 2,256,200 267,005 57.93%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.71% 3.28% 0.88% 18.49% -16.24% -1.51% 9.38% -
ROE 5.50% 4.17% 1.04% 21.63% -22.08% -0.98% 0.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 28.18 30.50 28.46 23.40 32.64 33.22 200.47 -27.88%
EPS 1.00 1.00 0.20 4.30 -5.30 -0.50 18.80 -38.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.24 0.24 0.20 0.24 0.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,148,148
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 261.43 283.03 264.10 217.12 173.43 167.64 119.73 13.89%
EPS 9.69 9.28 2.31 40.15 -28.16 -2.52 11.23 -2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7629 2.2268 2.2268 1.8557 1.2754 2.5738 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - -
Price 0.245 0.385 0.40 0.29 0.46 0.78 0.00 -
P/RPS 0.87 1.26 1.41 1.24 1.41 2.35 0.00 -
P/EPS 23.45 38.48 160.53 6.70 -8.68 -156.00 0.00 -
EY 4.26 2.60 0.62 14.92 -11.52 -0.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.60 1.67 1.45 1.92 1.53 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 16/05/19 22/05/18 25/05/17 24/05/16 27/05/15 19/05/14 - -
Price 0.225 0.38 0.43 0.40 0.265 0.755 0.00 -
P/RPS 0.80 1.25 1.51 1.71 0.81 2.27 0.00 -
P/EPS 21.54 37.98 172.57 9.24 -5.00 -151.00 0.00 -
EY 4.64 2.63 0.58 10.82 -20.00 -0.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.58 1.79 2.00 1.10 1.48 0.00 -

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