[AAX] YoY TTM Result on 31-Dec-2022 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 0.5%
YoY- 208.82%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 2,528,336 659,594 225,309 4,544,450 4,562,005 4,006,534 3,062,553 -2.36%
PBT 378,738 33,142,491 -30,778,980 -241,421 186,804 251,179 -446,474 -
Tax -12,268 1,221 -176 -71,276 -87,918 -20,640 96,859 -
NP 366,470 33,143,712 -30,779,156 -312,697 98,886 230,539 -349,615 -
-
NP to SH 366,470 33,143,712 -30,779,156 -312,697 98,886 230,539 -349,615 -
-
Tax Rate 3.24% -0.00% - - 47.06% 8.22% - -
Total Cost 2,161,866 -32,484,118 31,004,465 4,857,147 4,463,119 3,775,995 3,412,168 -5.54%
-
Net Worth 129,651 -59,982 -31,525,932 580,740 954,074 1,078,518 512,506 -15.77%
Dividend
31/12/23 31/12/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 129,651 -59,982 -31,525,932 580,740 954,074 1,078,518 512,506 -15.77%
NOSH 447,072 414,815 4,148,149 4,148,148 4,148,148 4,148,148 3,407,407 -22.40%
Ratio Analysis
31/12/23 31/12/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 14.49% 5,024.87% -13,660.86% -6.88% 2.17% 5.75% -11.42% -
ROE 282.66% 0.00% 0.00% -53.84% 10.36% 21.38% -68.22% -
Per Share
31/12/23 31/12/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 565.53 159.01 5.43 109.55 109.98 96.59 89.63 25.87%
EPS 81.97 7,990.00 -742.00 -7.54 2.38 5.56 -10.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 -0.1446 -7.60 0.14 0.23 0.26 0.15 8.58%
Adjusted Per Share Value based on latest NOSH - 414,815
31/12/23 31/12/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 565.53 147.54 50.40 1,016.49 1,020.42 896.17 685.02 -2.36%
EPS 81.97 7,413.49 -6,884.60 -69.94 22.12 51.57 -78.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 -0.1342 -70.5163 1.299 2.134 2.4124 1.1464 -15.77%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 29/12/23 30/12/22 30/06/21 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.87 0.57 0.075 0.235 0.33 0.36 0.18 -
P/RPS 0.33 0.36 1.38 0.21 0.30 0.37 0.20 6.45%
P/EPS 2.28 0.01 -0.01 -3.12 13.84 6.48 -1.76 -
EY 43.83 14,017.54 -9,893.30 -32.08 7.22 15.44 -56.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.45 0.00 0.00 1.68 1.43 1.38 1.20 23.37%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 01/03/24 22/02/23 04/10/21 21/02/19 22/02/18 22/02/17 26/02/16 -
Price 1.50 0.83 0.085 0.29 0.415 0.415 0.23 -
P/RPS 0.27 0.52 1.56 0.26 0.38 0.43 0.26 0.47%
P/EPS 1.83 0.01 -0.01 -3.85 17.41 7.47 -2.25 -
EY 54.65 9,626.50 -8,729.38 -25.99 5.74 13.39 -44.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.17 0.00 0.00 2.07 1.80 1.60 1.53 16.42%

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