[AAX] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -7.79%
YoY- -94.24%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 4,562,005 4,455,385 4,434,148 4,722,908 3,900,782 3,781,652 3,707,674 14.78%
PBT 186,804 68,304 119,710 127,632 82,293 295,060 418,574 -41.51%
Tax -87,918 -49,008 -4,162 -86,288 -37,456 -39,682 -57,558 32.52%
NP 98,886 19,296 115,548 41,344 44,837 255,377 361,016 -57.72%
-
NP to SH 98,886 19,296 115,548 41,344 44,837 255,377 361,016 -57.72%
-
Tax Rate 47.06% 71.75% 3.48% 67.61% 45.52% 13.45% 13.75% -
Total Cost 4,463,119 4,436,089 4,318,600 4,681,564 3,855,945 3,526,274 3,346,658 21.09%
-
Net Worth 954,074 995,555 995,555 995,555 995,555 954,074 954,074 0.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 954,074 995,555 995,555 995,555 995,555 954,074 954,074 0.00%
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.17% 0.43% 2.61% 0.88% 1.15% 6.75% 9.74% -
ROE 10.36% 1.94% 11.61% 4.15% 4.50% 26.77% 37.84% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 109.98 107.41 106.89 113.86 94.04 91.16 89.38 14.78%
EPS 2.40 0.40 2.80 0.80 1.10 6.13 8.80 -57.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.24 0.24 0.24 0.23 0.23 0.00%
Adjusted Per Share Value based on latest NOSH - 4,148,148
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,020.14 996.30 991.55 1,056.12 872.28 845.64 829.10 14.78%
EPS 22.11 4.31 25.84 9.25 10.03 57.11 80.73 -57.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1335 2.2262 2.2262 2.2262 2.2262 2.1335 2.1335 0.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.33 0.38 0.41 0.40 0.36 0.39 0.37 -
P/RPS 0.30 0.35 0.38 0.35 0.38 0.43 0.41 -18.75%
P/EPS 13.84 81.69 14.72 40.13 33.31 6.33 4.25 119.22%
EY 7.22 1.22 6.79 2.49 3.00 15.79 23.52 -54.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.58 1.71 1.67 1.50 1.70 1.61 -7.57%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 24/11/17 24/08/17 25/05/17 22/02/17 23/11/16 23/08/16 -
Price 0.415 0.365 0.39 0.43 0.415 0.39 0.46 -
P/RPS 0.38 0.34 0.36 0.38 0.44 0.43 0.51 -17.76%
P/EPS 17.41 78.47 14.00 43.14 38.39 6.33 5.29 120.77%
EY 5.74 1.27 7.14 2.32 2.60 15.79 18.92 -54.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.52 1.63 1.79 1.73 1.70 2.00 -6.76%

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