[AAX] QoQ Annualized Quarter Result on 31-Dec-2021

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021
Profit Trend
QoQ- 46.0%
YoY- 77.92%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 538,877 438,774 442,125 437,158 397,080 1,240,845 1,001,643 -33.82%
PBT 32,827,868 32,804,054 44,608,696 -322,276 -596,520 -31,633,283 -6,006,792 -
Tax 1,280 7 72 112 -32 -811 -582 -
NP 32,829,148 32,804,061 44,608,768 -322,164 -596,552 -31,634,094 -6,007,374 -
-
NP to SH 32,829,148 32,804,061 44,608,768 -322,164 -596,552 -31,634,094 -6,007,374 -
-
Tax Rate -0.00% -0.00% -0.00% - - - - -
Total Cost -32,290,271 -32,365,287 -44,166,642 759,322 993,632 32,874,939 7,009,018 -
-
Net Worth -752,018 -77,819 -125,605 -33,743,117 -33,731,090 -31,525,932 -6,885,925 -77.12%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth -752,018 -77,819 -125,605 -33,743,117 -33,731,090 -31,525,932 -6,885,925 -77.12%
NOSH 414,815 414,815 414,815 4,148,149 4,148,149 4,148,149 4,148,149 -78.42%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6,092.14% 7,476.30% 10,089.62% -73.70% -150.23% -2,549.40% -599.75% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 129.91 105.78 106.58 10.54 9.57 29.91 24.15 206.69%
EPS 7,914.20 7,908.10 10,753.87 -7.80 -14.40 -762.60 -144.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.8129 -0.1876 -0.3028 -8.1345 -8.1316 -7.60 -1.66 6.04%
Adjusted Per Share Value based on latest NOSH - 4,148,149
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 120.50 98.12 98.87 97.76 88.79 277.47 223.98 -33.82%
EPS 7,341.13 7,335.52 9,975.24 -72.04 -133.40 -7,073.90 -1,343.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.6816 -0.174 -0.2809 -75.4551 -75.4282 -70.4971 -15.398 -77.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.40 0.515 0.65 0.065 0.08 0.075 0.09 -
P/RPS 0.31 0.49 0.61 0.62 0.84 0.25 0.37 -11.11%
P/EPS 0.01 0.01 0.01 -0.84 -0.56 -0.01 -0.06 -
EY 19,785.42 15,355.57 16,544.45 -119.48 -179.76 -10,168.10 -1,609.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 19/08/22 30/05/22 16/02/22 23/11/21 04/10/21 20/05/21 -
Price 0.395 0.495 0.555 0.535 0.07 0.085 0.07 -
P/RPS 0.30 0.47 0.52 5.08 0.73 0.28 0.29 2.28%
P/EPS 0.00 0.01 0.01 -6.89 -0.49 -0.01 -0.05 -
EY 20,035.86 15,976.00 19,376.39 -14.52 -205.45 -8,971.85 -2,068.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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