[AAX] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 65.18%
YoY- 124.49%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,842,182 2,997,916 2,307,490 2,170,538 2,052,826 2,141,108 1,967,427 27.87%
PBT -361,002 -192,512 -212,977 -56,785 -47,290 139,060 38,005 -
Tax 80,870 147,388 125,981 115,899 83,078 61,728 -4,155 -
NP -280,132 -45,124 -86,996 59,114 35,788 200,788 33,850 -
-
NP to SH -280,132 -45,124 -86,996 59,114 35,788 200,788 33,850 -
-
Tax Rate - - - - - -44.39% 10.93% -
Total Cost 3,122,314 3,043,040 2,394,486 2,111,424 2,017,038 1,940,320 1,933,577 37.76%
-
Net Worth 1,092,040 1,150,661 685,423 168,476 88,134 0 581,047 52.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,092,040 1,150,661 685,423 168,476 88,134 0 581,047 52.47%
NOSH 2,373,999 2,256,200 1,318,121 295,573 267,074 267,005 266,535 331.41%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -9.86% -1.51% -3.77% 2.72% 1.74% 9.38% 1.72% -
ROE -25.65% -3.92% -12.69% 35.09% 40.61% 0.00% 5.83% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 119.72 132.87 175.06 734.35 768.63 801.90 738.15 -70.35%
EPS -11.80 -2.00 -6.60 20.00 13.40 75.20 12.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.51 0.52 0.57 0.33 0.00 2.18 -64.65%
Adjusted Per Share Value based on latest NOSH - 357,310
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 635.73 670.57 516.13 485.50 459.17 478.92 440.07 27.87%
EPS -62.66 -10.09 -19.46 13.22 8.00 44.91 7.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4426 2.5738 1.5331 0.3768 0.1971 0.00 1.2997 52.46%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 - - - -
Price 0.70 0.78 0.995 1.11 0.00 0.00 0.00 -
P/RPS 0.58 0.59 0.57 0.15 0.00 0.00 0.00 -
P/EPS -5.93 -39.00 -15.08 5.55 0.00 0.00 0.00 -
EY -16.86 -2.56 -6.63 18.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.53 1.91 1.95 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 19/05/14 25/02/14 19/11/13 20/08/13 - - -
Price 0.82 0.755 0.94 1.04 1.19 0.00 0.00 -
P/RPS 0.68 0.57 0.54 0.14 0.15 0.00 0.00 -
P/EPS -6.95 -37.75 -14.24 5.20 8.88 0.00 0.00 -
EY -14.39 -2.65 -7.02 19.23 11.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.48 1.81 1.82 3.61 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