[AAX] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -67.02%
YoY- -891.49%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,856,804 3,101,496 2,936,727 2,826,473 2,842,182 2,997,916 2,307,490 15.34%
PBT -559,326 -469,112 -605,361 -539,936 -361,002 -192,512 -212,977 90.68%
Tax 41,616 -34,552 85,918 72,046 80,870 147,388 125,981 -52.31%
NP -517,710 -503,664 -519,443 -467,889 -280,132 -45,124 -86,996 229.46%
-
NP to SH -517,710 -503,664 -519,443 -467,889 -280,132 -45,124 -86,996 229.46%
-
Tax Rate - - - - - - - -
Total Cost 3,374,514 3,605,160 3,456,170 3,294,362 3,122,314 3,043,040 2,394,486 25.77%
-
Net Worth 454,131 570,185 711,432 877,292 1,092,040 1,150,661 685,423 -24.05%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 454,131 570,185 711,432 877,292 1,092,040 1,150,661 685,423 -24.05%
NOSH 2,172,839 2,375,773 2,371,442 2,371,060 2,373,999 2,256,200 1,318,121 39.67%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -18.12% -16.24% -17.69% -16.55% -9.86% -1.51% -3.77% -
ROE -114.00% -88.33% -73.01% -53.33% -25.65% -3.92% -12.69% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 125.81 130.55 123.84 119.21 119.72 132.87 175.06 -19.81%
EPS -22.80 -21.20 -21.90 -19.73 -11.80 -2.00 -6.60 129.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.24 0.30 0.37 0.46 0.51 0.52 -47.20%
Adjusted Per Share Value based on latest NOSH - 2,369,112
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 639.00 693.73 656.88 632.22 635.73 670.57 516.13 15.34%
EPS -115.80 -112.66 -116.19 -104.66 -62.66 -10.09 -19.46 229.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0158 1.2754 1.5913 1.9623 2.4426 2.5738 1.5331 -24.05%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.21 0.46 0.645 0.79 0.70 0.78 0.995 -
P/RPS 0.17 0.35 0.52 0.66 0.58 0.59 0.57 -55.45%
P/EPS -0.92 -2.17 -2.94 -4.00 -5.93 -39.00 -15.08 -84.58%
EY -108.57 -46.09 -33.96 -24.98 -16.86 -2.56 -6.63 548.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.92 2.15 2.14 1.52 1.53 1.91 -32.96%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 27/05/15 24/02/15 19/11/14 19/08/14 19/05/14 25/02/14 -
Price 0.18 0.265 0.62 0.645 0.82 0.755 0.94 -
P/RPS 0.14 0.20 0.50 0.54 0.68 0.57 0.54 -59.44%
P/EPS -0.79 -1.25 -2.83 -3.27 -6.95 -37.75 -14.24 -85.53%
EY -126.67 -80.00 -35.33 -30.59 -14.39 -2.65 -7.02 591.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.10 2.07 1.74 1.78 1.48 1.81 -37.31%

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