[AAX] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 51.91%
YoY- 30.65%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 3,781,652 3,707,674 3,882,696 3,062,554 2,944,812 2,856,804 3,101,496 14.09%
PBT 295,060 418,574 874,068 -434,194 -781,133 -559,326 -469,112 -
Tax -39,682 -57,558 -156,112 73,961 32,045 41,616 -34,552 9.64%
NP 255,377 361,016 717,956 -360,233 -749,088 -517,710 -503,664 -
-
NP to SH 255,377 361,016 717,956 -360,233 -749,088 -517,710 -503,664 -
-
Tax Rate 13.45% 13.75% 17.86% - - - - -
Total Cost 3,526,274 3,346,658 3,164,740 3,422,787 3,693,900 3,374,514 3,605,160 -1.46%
-
Net Worth 954,074 954,074 829,629 511,111 378,752 454,131 570,185 40.81%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 954,074 954,074 829,629 511,111 378,752 454,131 570,185 40.81%
NOSH 4,148,148 4,148,148 4,148,148 3,407,407 3,156,269 2,172,839 2,375,773 44.85%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.75% 9.74% 18.49% -11.76% -25.44% -18.12% -16.24% -
ROE 26.77% 37.84% 86.54% -70.48% -197.78% -114.00% -88.33% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 91.16 89.38 93.60 89.88 93.30 125.81 130.55 -21.24%
EPS 6.13 8.80 17.20 -10.60 -23.73 -22.80 -21.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.20 0.15 0.12 0.20 0.24 -2.78%
Adjusted Per Share Value based on latest NOSH - 3,407,407
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 845.87 829.32 868.47 685.02 658.69 639.00 693.73 14.09%
EPS 57.12 80.75 160.59 -80.58 -167.55 -115.80 -112.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.134 2.134 1.8557 1.1432 0.8472 1.0158 1.2754 40.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.39 0.37 0.29 0.18 0.195 0.21 0.46 -
P/RPS 0.43 0.41 0.31 0.20 0.21 0.17 0.35 14.66%
P/EPS 6.33 4.25 1.68 -1.70 -0.82 -0.92 -2.17 -
EY 15.79 23.52 59.68 -58.73 -121.71 -108.57 -46.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.61 1.45 1.20 1.63 1.05 1.92 -7.77%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 23/08/16 24/05/16 26/02/16 25/11/15 19/08/15 27/05/15 -
Price 0.39 0.46 0.40 0.23 0.195 0.18 0.265 -
P/RPS 0.43 0.51 0.43 0.26 0.21 0.14 0.20 66.34%
P/EPS 6.33 5.29 2.31 -2.18 -0.82 -0.79 -1.25 -
EY 15.79 18.92 43.27 -45.97 -121.71 -126.67 -80.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.00 2.00 1.53 1.63 0.90 1.10 33.56%

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