[AAX] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -32.22%
YoY- -98.62%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 3,156,116 3,635,668 2,528,336 2,280,148 2,123,510 2,195,368 878,173 134.81%
PBT 170,880 321,476 378,738 452,454 667,090 1,312,004 32,981,353 -97.01%
Tax -1,004 -1,004 -12,268 -318 -12 -12 1,277 -
NP 169,876 320,472 366,470 452,136 667,078 1,311,992 32,982,630 -97.02%
-
NP to SH 169,876 320,472 366,470 452,136 667,078 1,311,992 32,982,630 -97.02%
-
Tax Rate 0.59% 0.31% 3.24% 0.07% 0.00% 0.00% -0.00% -
Total Cost 2,986,240 3,315,196 2,161,866 1,828,012 1,456,432 883,376 -32,104,457 -
-
Net Worth 205,653 194,744 129,651 102,469 98,356 41,481 -59,982 -
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 205,653 194,744 129,651 102,469 98,356 41,481 -59,982 -
NOSH 447,072 447,072 447,072 447,072 447,072 414,815 414,815 5.12%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.38% 8.81% 14.49% 19.83% 31.41% 59.76% 3,755.82% -
ROE 82.60% 164.56% 282.66% 441.24% 678.23% 3,162.84% 0.00% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 705.95 813.22 565.53 510.02 474.98 529.24 211.70 123.36%
EPS 38.00 71.60 82.00 101.07 149.20 316.40 7,951.20 -97.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.4356 0.29 0.2292 0.22 0.10 -0.1446 -
Adjusted Per Share Value based on latest NOSH - 447,072
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 705.95 813.22 565.53 510.02 474.98 491.05 196.43 134.80%
EPS 38.00 71.60 82.00 101.07 149.20 293.46 7,377.46 -97.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.4356 0.29 0.2292 0.22 0.0928 -0.1342 -
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.50 1.33 1.87 2.44 1.83 1.26 0.57 -
P/RPS 0.21 0.16 0.33 0.48 0.39 0.24 0.27 -15.43%
P/EPS 3.95 1.86 2.28 2.41 1.23 0.40 0.01 5303.15%
EY 25.33 53.90 43.83 41.45 81.54 251.02 13,949.42 -98.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 3.05 6.45 10.65 8.32 12.60 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 27/05/24 01/03/24 21/11/23 28/08/23 29/05/23 22/02/23 -
Price 1.33 1.56 1.50 2.10 2.48 2.06 0.83 -
P/RPS 0.19 0.19 0.27 0.41 0.52 0.39 0.39 -38.11%
P/EPS 3.50 2.18 1.83 2.08 1.66 0.65 0.01 4884.20%
EY 28.57 45.95 54.65 48.16 60.17 153.54 9,579.72 -97.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 3.58 5.17 9.16 11.27 20.60 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