[AIRPORT] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 8.71%
YoY- 31.33%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,832,282 2,521,202 2,283,384 1,672,993 1,495,538 1,320,646 1,347,628 64.00%
PBT -347,478 -482,954 -601,532 -1,040,946 -1,101,204 -1,142,052 -1,121,952 -54.19%
Tax 118,221 157,138 182,500 274,507 261,596 247,272 236,764 -37.03%
NP -229,257 -325,816 -419,032 -766,439 -839,608 -894,780 -885,188 -59.33%
-
NP to SH -229,257 -325,816 -419,032 -766,439 -839,608 -894,780 -885,188 -59.33%
-
Tax Rate - - - - - - - -
Total Cost 3,061,539 2,847,018 2,702,416 2,439,432 2,335,146 2,215,426 2,232,816 23.39%
-
Net Worth 7,049,076 7,065,502 7,137,843 7,252,493 7,427,869 7,635,435 7,851,627 -6.92%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 7,049,076 7,065,502 7,137,843 7,252,493 7,427,869 7,635,435 7,851,627 -6.92%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -8.09% -12.92% -18.35% -45.81% -56.14% -67.75% -65.68% -
ROE -3.25% -4.61% -5.87% -10.57% -11.30% -11.72% -11.27% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 170.70 151.95 137.62 100.83 90.14 79.60 81.22 64.00%
EPS -17.28 -23.08 -28.68 -49.66 -54.05 -57.36 -56.76 -54.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2485 4.2584 4.302 4.3711 4.4768 4.6019 4.7322 -6.92%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 158.06 140.70 127.43 93.37 83.46 73.70 75.21 63.99%
EPS -12.79 -18.18 -23.39 -42.77 -46.86 -49.94 -49.40 -59.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9339 3.9431 3.9835 4.0475 4.1453 4.2612 4.3818 -6.93%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 5.60 6.60 6.95 5.98 6.90 6.00 6.25 -
P/RPS 3.28 4.34 5.05 5.93 7.66 7.54 7.69 -43.30%
P/EPS -40.53 -33.61 -27.52 -12.95 -13.64 -11.13 -11.71 128.63%
EY -2.47 -2.98 -3.63 -7.72 -7.33 -8.99 -8.54 -56.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.55 1.62 1.37 1.54 1.30 1.32 0.00%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 30/05/22 28/02/22 29/11/21 23/08/21 28/05/21 -
Price 6.27 6.06 6.52 6.20 5.80 6.07 5.56 -
P/RPS 3.67 3.99 4.74 6.15 6.43 7.63 6.85 -34.00%
P/EPS -45.38 -30.86 -25.82 -13.42 -11.46 -11.26 -10.42 166.44%
EY -2.20 -3.24 -3.87 -7.45 -8.72 -8.88 -9.60 -62.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.42 1.52 1.42 1.30 1.32 1.17 16.94%

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