[AAX] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -520.8%
YoY- -882.75%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 3,101,496 2,936,727 2,826,473 2,842,182 2,997,916 2,307,490 2,170,538 26.89%
PBT -469,112 -605,361 -539,936 -361,002 -192,512 -212,977 -56,785 309.18%
Tax -34,552 85,918 72,046 80,870 147,388 125,981 115,899 -
NP -503,664 -519,443 -467,889 -280,132 -45,124 -86,996 59,114 -
-
NP to SH -503,664 -519,443 -467,889 -280,132 -45,124 -86,996 59,114 -
-
Tax Rate - - - - - - - -
Total Cost 3,605,160 3,456,170 3,294,362 3,122,314 3,043,040 2,394,486 2,111,424 42.90%
-
Net Worth 570,185 711,432 877,292 1,092,040 1,150,661 685,423 168,476 125.58%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 570,185 711,432 877,292 1,092,040 1,150,661 685,423 168,476 125.58%
NOSH 2,375,773 2,371,442 2,371,060 2,373,999 2,256,200 1,318,121 295,573 301.77%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -16.24% -17.69% -16.55% -9.86% -1.51% -3.77% 2.72% -
ROE -88.33% -73.01% -53.33% -25.65% -3.92% -12.69% 35.09% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 130.55 123.84 119.21 119.72 132.87 175.06 734.35 -68.41%
EPS -21.20 -21.90 -19.73 -11.80 -2.00 -6.60 20.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.30 0.37 0.46 0.51 0.52 0.57 -43.85%
Adjusted Per Share Value based on latest NOSH - 2,384,907
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 693.73 656.88 632.22 635.73 670.57 516.13 485.50 26.89%
EPS -112.66 -116.19 -104.66 -62.66 -10.09 -19.46 13.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2754 1.5913 1.9623 2.4426 2.5738 1.5331 0.3768 125.60%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.46 0.645 0.79 0.70 0.78 0.995 1.11 -
P/RPS 0.35 0.52 0.66 0.58 0.59 0.57 0.15 76.01%
P/EPS -2.17 -2.94 -4.00 -5.93 -39.00 -15.08 5.55 -
EY -46.09 -33.96 -24.98 -16.86 -2.56 -6.63 18.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.15 2.14 1.52 1.53 1.91 1.95 -1.02%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 24/02/15 19/11/14 19/08/14 19/05/14 25/02/14 19/11/13 -
Price 0.265 0.62 0.645 0.82 0.755 0.94 1.04 -
P/RPS 0.20 0.50 0.54 0.68 0.57 0.54 0.14 26.87%
P/EPS -1.25 -2.83 -3.27 -6.95 -37.75 -14.24 5.20 -
EY -80.00 -35.33 -30.59 -14.39 -2.65 -7.02 19.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 2.07 1.74 1.78 1.48 1.81 1.82 -28.53%

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