[AAX] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 181.85%
YoY- -45.88%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 982,402 793,013 698,764 601,491 486,554 19.18%
PBT 12,008 -291,419 -224,451 -18,945 49,029 -29.63%
Tax -983 3,226 13,600 45,386 -173 54.34%
NP 11,025 -288,193 -210,851 26,441 48,856 -31.05%
-
NP to SH 11,025 -288,193 -210,851 26,441 48,856 -31.05%
-
Tax Rate 8.19% - - - 0.35% -
Total Cost 971,377 1,081,206 909,615 575,050 437,698 22.03%
-
Net Worth 954,074 380,034 876,571 203,667 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 954,074 380,034 876,571 203,667 0 -
NOSH 4,148,148 3,166,955 2,369,112 357,310 266,972 98.44%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.12% -36.34% -30.17% 4.40% 10.04% -
ROE 1.16% -75.83% -24.05% 12.98% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.68 25.04 29.49 168.34 182.25 -39.94%
EPS 0.30 -9.10 -8.90 7.40 18.30 -64.19%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.12 0.37 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 357,310
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 219.68 177.33 156.25 134.50 108.80 19.18%
EPS 2.47 -64.44 -47.15 5.91 10.92 -31.01%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1335 0.8498 1.9602 0.4554 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 - -
Price 0.39 0.195 0.79 1.11 0.00 -
P/RPS 1.65 0.78 2.68 0.66 0.00 -
P/EPS 146.74 -2.14 -8.88 15.00 0.00 -
EY 0.68 -46.67 -11.27 6.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.63 2.14 1.95 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/16 25/11/15 19/11/14 19/11/13 - -
Price 0.39 0.195 0.645 1.04 0.00 -
P/RPS 1.65 0.78 2.19 0.62 0.00 -
P/EPS 146.74 -2.14 -7.25 14.05 0.00 -
EY 0.68 -46.67 -13.80 7.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.63 1.74 1.82 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