[AAX] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 299.3%
YoY- 242.55%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 3,900,782 3,781,652 3,707,674 3,882,696 3,062,554 2,944,812 2,856,804 22.96%
PBT 82,293 295,060 418,574 874,068 -434,194 -781,133 -559,326 -
Tax -37,456 -39,682 -57,558 -156,112 73,961 32,045 41,616 -
NP 44,837 255,377 361,016 717,956 -360,233 -749,088 -517,710 -
-
NP to SH 44,837 255,377 361,016 717,956 -360,233 -749,088 -517,710 -
-
Tax Rate 45.52% 13.45% 13.75% 17.86% - - - -
Total Cost 3,855,945 3,526,274 3,346,658 3,164,740 3,422,787 3,693,900 3,374,514 9.25%
-
Net Worth 995,555 954,074 954,074 829,629 511,111 378,752 454,131 68.35%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 995,555 954,074 954,074 829,629 511,111 378,752 454,131 68.35%
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 3,407,407 3,156,269 2,172,839 53.59%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.15% 6.75% 9.74% 18.49% -11.76% -25.44% -18.12% -
ROE 4.50% 26.77% 37.84% 86.54% -70.48% -197.78% -114.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 94.04 91.16 89.38 93.60 89.88 93.30 125.81 -17.56%
EPS 1.10 6.13 8.80 17.20 -10.60 -23.73 -22.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.20 0.15 0.12 0.20 12.86%
Adjusted Per Share Value based on latest NOSH - 4,148,148
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 872.28 845.64 829.10 868.23 684.84 658.51 638.83 22.96%
EPS 10.03 57.11 80.73 160.55 -80.55 -167.51 -115.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2262 2.1335 2.1335 1.8552 1.1429 0.847 1.0155 68.35%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.36 0.39 0.37 0.29 0.18 0.195 0.21 -
P/RPS 0.38 0.43 0.41 0.31 0.20 0.21 0.17 70.54%
P/EPS 33.31 6.33 4.25 1.68 -1.70 -0.82 -0.92 -
EY 3.00 15.79 23.52 59.68 -58.73 -121.71 -108.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.70 1.61 1.45 1.20 1.63 1.05 26.70%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 23/08/16 24/05/16 26/02/16 25/11/15 19/08/15 -
Price 0.415 0.39 0.46 0.40 0.23 0.195 0.18 -
P/RPS 0.44 0.43 0.51 0.43 0.26 0.21 0.14 113.81%
P/EPS 38.39 6.33 5.29 2.31 -2.18 -0.82 -0.79 -
EY 2.60 15.79 18.92 43.27 -45.97 -121.71 -126.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.70 2.00 2.00 1.53 1.63 0.90 54.29%

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