[AAX] YoY 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 4,562,005 4,006,534 3,062,553 2,936,727 2,308,350 18.55%
PBT 186,804 251,179 -446,474 -605,362 -212,061 -
Tax -87,918 -20,640 96,859 85,919 123,793 -
NP 98,886 230,539 -349,615 -519,443 -88,268 -
-
NP to SH 98,886 230,539 -349,615 -519,443 -88,268 -
-
Tax Rate 47.06% 8.22% - - - -
Total Cost 4,463,119 3,775,995 3,412,168 3,456,170 2,396,618 16.80%
-
Net Worth 954,074 1,078,518 512,506 711,671 1,241,684 -6.37%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 954,074 1,078,518 512,506 711,671 1,241,684 -6.37%
NOSH 4,148,148 4,148,148 3,407,407 2,372,239 2,387,854 14.79%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.17% 5.75% -11.42% -17.69% -3.82% -
ROE 10.36% 21.38% -68.22% -72.99% -7.11% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 109.98 96.59 89.63 123.80 96.67 3.27%
EPS 2.38 5.56 -10.23 -21.90 -3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.26 0.15 0.30 0.52 -18.43%
Adjusted Per Share Value based on latest NOSH - 2,372,239
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1,020.42 896.17 685.02 656.88 516.33 18.55%
EPS 22.12 51.57 -78.20 -116.19 -19.74 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.134 2.4124 1.1464 1.5918 2.7774 -6.37%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.33 0.36 0.18 0.645 0.995 -
P/RPS 0.30 0.37 0.20 0.52 1.03 -26.52%
P/EPS 13.84 6.48 -1.76 -2.95 -26.92 -
EY 7.22 15.44 -56.85 -33.95 -3.72 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.38 1.20 2.15 1.91 -6.97%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 22/02/18 22/02/17 26/02/16 24/02/15 - -
Price 0.415 0.415 0.23 0.62 0.00 -
P/RPS 0.38 0.43 0.26 0.50 0.00 -
P/EPS 17.41 7.47 -2.25 -2.83 0.00 -
EY 5.74 13.39 -44.49 -35.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.60 1.53 2.07 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