[AAX] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -29.26%
YoY- 134.09%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,434,148 4,722,908 3,900,782 3,781,652 3,707,674 3,882,696 3,062,554 28.01%
PBT 119,710 127,632 82,293 295,060 418,574 874,068 -434,194 -
Tax -4,162 -86,288 -37,456 -39,682 -57,558 -156,112 73,961 -
NP 115,548 41,344 44,837 255,377 361,016 717,956 -360,233 -
-
NP to SH 115,548 41,344 44,837 255,377 361,016 717,956 -360,233 -
-
Tax Rate 3.48% 67.61% 45.52% 13.45% 13.75% 17.86% - -
Total Cost 4,318,600 4,681,564 3,855,945 3,526,274 3,346,658 3,164,740 3,422,787 16.78%
-
Net Worth 995,555 995,555 995,555 954,074 954,074 829,629 511,111 56.03%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 995,555 995,555 995,555 954,074 954,074 829,629 511,111 56.03%
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 3,407,407 14.02%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.61% 0.88% 1.15% 6.75% 9.74% 18.49% -11.76% -
ROE 11.61% 4.15% 4.50% 26.77% 37.84% 86.54% -70.48% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 106.89 113.86 94.04 91.16 89.38 93.60 89.88 12.26%
EPS 2.80 0.80 1.10 6.13 8.80 17.20 -10.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.23 0.23 0.20 0.15 36.83%
Adjusted Per Share Value based on latest NOSH - 4,148,148
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 991.55 1,056.12 872.28 845.64 829.10 868.23 684.84 28.01%
EPS 25.84 9.25 10.03 57.11 80.73 160.55 -80.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2262 2.2262 2.2262 2.1335 2.1335 1.8552 1.1429 56.03%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.41 0.40 0.36 0.39 0.37 0.29 0.18 -
P/RPS 0.38 0.35 0.38 0.43 0.41 0.31 0.20 53.46%
P/EPS 14.72 40.13 33.31 6.33 4.25 1.68 -1.70 -
EY 6.79 2.49 3.00 15.79 23.52 59.68 -58.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.67 1.50 1.70 1.61 1.45 1.20 26.65%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 22/02/17 23/11/16 23/08/16 24/05/16 26/02/16 -
Price 0.39 0.43 0.415 0.39 0.46 0.40 0.23 -
P/RPS 0.36 0.38 0.44 0.43 0.51 0.43 0.26 24.25%
P/EPS 14.00 43.14 38.39 6.33 5.29 2.31 -2.18 -
EY 7.14 2.32 2.60 15.79 18.92 43.27 -45.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.79 1.73 1.70 2.00 2.00 1.53 4.31%

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