[AAX] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -82.18%
YoY- 161.48%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,997,916 2,307,490 2,170,538 2,052,826 2,141,108 1,967,427 1,904,621 35.35%
PBT -192,512 -212,977 -56,785 -47,290 139,060 38,005 17,430 -
Tax 147,388 125,981 115,899 83,078 61,728 -4,155 8,902 550.71%
NP -45,124 -86,996 59,114 35,788 200,788 33,850 26,333 -
-
NP to SH -45,124 -86,996 59,114 35,788 200,788 33,850 26,333 -
-
Tax Rate - - - - -44.39% 10.93% -51.07% -
Total Cost 3,043,040 2,394,486 2,111,424 2,017,038 1,940,320 1,933,577 1,878,288 37.98%
-
Net Worth 1,150,661 685,423 168,476 88,134 0 581,047 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,150,661 685,423 168,476 88,134 0 581,047 0 -
NOSH 2,256,200 1,318,121 295,573 267,074 267,005 266,535 266,891 315.52%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -1.51% -3.77% 2.72% 1.74% 9.38% 1.72% 1.38% -
ROE -3.92% -12.69% 35.09% 40.61% 0.00% 5.83% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 132.87 175.06 734.35 768.63 801.90 738.15 713.63 -67.42%
EPS -2.00 -6.60 20.00 13.40 75.20 12.70 9.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.57 0.33 0.00 2.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 266,966
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 670.38 515.99 485.37 459.05 478.79 439.95 425.90 35.35%
EPS -10.09 -19.45 13.22 8.00 44.90 7.57 5.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5731 1.5327 0.3767 0.1971 0.00 1.2993 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 - - - - -
Price 0.78 0.995 1.11 0.00 0.00 0.00 0.00 -
P/RPS 0.59 0.57 0.15 0.00 0.00 0.00 0.00 -
P/EPS -39.00 -15.08 5.55 0.00 0.00 0.00 0.00 -
EY -2.56 -6.63 18.02 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.91 1.95 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 25/02/14 19/11/13 20/08/13 - - - -
Price 0.755 0.94 1.04 1.19 0.00 0.00 0.00 -
P/RPS 0.57 0.54 0.14 0.15 0.00 0.00 0.00 -
P/EPS -37.75 -14.24 5.20 8.88 0.00 0.00 0.00 -
EY -2.65 -7.02 19.23 11.26 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.81 1.82 3.61 0.00 0.00 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