[AAX] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 62.14%
YoY- -39.08%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 3,164,113 3,156,116 3,635,668 2,528,336 2,280,148 2,123,510 2,195,368 27.50%
PBT 276,437 170,880 321,476 378,738 452,454 667,090 1,312,004 -64.49%
Tax -1,004 -1,004 -1,004 -12,268 -318 -12 -12 1797.57%
NP 275,433 169,876 320,472 366,470 452,136 667,078 1,311,992 -64.57%
-
NP to SH 275,433 169,876 320,472 366,470 452,136 667,078 1,311,992 -64.57%
-
Tax Rate 0.36% 0.59% 0.31% 3.24% 0.07% 0.00% 0.00% -
Total Cost 2,888,680 2,986,240 3,315,196 2,161,866 1,828,012 1,456,432 883,376 119.83%
-
Net Worth 328,686 205,653 194,744 129,651 102,469 98,356 41,481 295.95%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 328,686 205,653 194,744 129,651 102,469 98,356 41,481 295.95%
NOSH 447,132 447,072 447,072 447,072 447,072 447,072 414,815 5.11%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 8.70% 5.38% 8.81% 14.49% 19.83% 31.41% 59.76% -
ROE 83.80% 82.60% 164.56% 282.66% 441.24% 678.23% 3,162.84% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 707.65 705.95 813.22 565.53 510.02 474.98 529.24 21.30%
EPS 61.60 38.00 71.60 82.00 101.07 149.20 316.40 -66.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7351 0.46 0.4356 0.29 0.2292 0.22 0.10 276.69%
Adjusted Per Share Value based on latest NOSH - 447,194
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 707.55 705.76 812.99 565.38 509.88 474.85 490.92 27.50%
EPS 61.59 37.99 71.66 81.95 101.10 149.17 293.38 -64.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.735 0.4599 0.4355 0.2899 0.2291 0.2199 0.0928 295.84%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.89 1.50 1.33 1.87 2.44 1.83 1.26 -
P/RPS 0.27 0.21 0.16 0.33 0.48 0.39 0.24 8.14%
P/EPS 3.07 3.95 1.86 2.28 2.41 1.23 0.40 287.65%
EY 32.59 25.33 53.90 43.83 41.45 81.54 251.02 -74.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 3.26 3.05 6.45 10.65 8.32 12.60 -65.24%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 28/08/24 27/05/24 01/03/24 21/11/23 28/08/23 29/05/23 -
Price 1.92 1.33 1.56 1.50 2.10 2.48 2.06 -
P/RPS 0.27 0.19 0.19 0.27 0.41 0.52 0.39 -21.68%
P/EPS 3.12 3.50 2.18 1.83 2.08 1.66 0.65 183.73%
EY 32.08 28.57 45.95 54.65 48.16 60.17 153.54 -64.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.89 3.58 5.17 9.16 11.27 20.60 -74.67%

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