[AAX] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -119.23%
YoY- -127.62%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 4,675,216 4,544,450 4,528,500 4,637,908 5,061,332 4,562,005 4,455,385 3.26%
PBT 238,068 -241,421 -343,044 -18,888 221,360 186,804 68,304 130.05%
Tax -64,736 -71,278 58,470 -13,030 -55,368 -87,918 -49,008 20.40%
NP 173,332 -312,699 -284,573 -31,918 165,992 98,886 19,296 332.70%
-
NP to SH 173,332 -312,699 -284,573 -31,918 165,992 98,886 19,296 332.70%
-
Tax Rate 27.19% - - - 25.01% 47.06% 71.75% -
Total Cost 4,501,884 4,857,149 4,813,073 4,669,826 4,895,340 4,463,119 4,436,089 0.98%
-
Net Worth 788,148 580,740 788,148 954,074 995,555 954,074 995,555 -14.43%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 788,148 580,740 788,148 954,074 995,555 954,074 995,555 -14.43%
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 3.71% -6.88% -6.28% -0.69% 3.28% 2.17% 0.43% -
ROE 21.99% -53.84% -36.11% -3.35% 16.67% 10.36% 1.94% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 112.71 109.55 109.17 111.81 122.01 109.98 107.41 3.26%
EPS 4.00 -7.50 -6.80 -0.80 4.00 2.40 0.40 364.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.14 0.19 0.23 0.24 0.23 0.24 -14.43%
Adjusted Per Share Value based on latest NOSH - 4,148,148
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1,045.74 1,016.49 1,012.92 1,037.39 1,132.10 1,020.42 996.57 3.26%
EPS 38.77 -69.94 -63.65 -7.14 37.13 22.12 4.32 332.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7629 1.299 1.7629 2.134 2.2268 2.134 2.2268 -14.43%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.245 0.235 0.28 0.34 0.385 0.33 0.38 -
P/RPS 0.22 0.21 0.26 0.30 0.32 0.30 0.35 -26.64%
P/EPS 5.86 -3.12 -4.08 -44.19 9.62 13.84 81.69 -82.76%
EY 17.06 -32.08 -24.50 -2.26 10.39 7.22 1.22 481.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.68 1.47 1.48 1.60 1.43 1.58 -12.65%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 16/05/19 21/02/19 21/11/18 30/08/18 22/05/18 22/02/18 24/11/17 -
Price 0.225 0.29 0.24 0.335 0.38 0.415 0.365 -
P/RPS 0.20 0.26 0.22 0.30 0.31 0.38 0.34 -29.81%
P/EPS 5.38 -3.85 -3.50 -43.54 9.50 17.41 78.47 -83.27%
EY 18.57 -25.99 -28.58 -2.30 10.53 5.74 1.27 498.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 2.07 1.26 1.46 1.58 1.80 1.52 -15.54%

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