[AAX] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 6.11%
YoY- 134.09%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,217,074 1,180,727 3,900,782 2,836,239 1,853,837 970,674 3,062,554 -19.39%
PBT 59,855 31,908 82,293 221,295 209,287 218,517 -434,194 -
Tax -2,081 -21,572 -37,456 -29,762 -28,779 -39,028 73,961 -
NP 57,774 10,336 44,837 191,533 180,508 179,489 -360,233 -
-
NP to SH 57,774 10,336 44,837 191,533 180,508 179,489 -360,233 -
-
Tax Rate 3.48% 67.61% 45.52% 13.45% 13.75% 17.86% - -
Total Cost 2,159,300 1,170,391 3,855,945 2,644,706 1,673,329 791,185 3,422,787 -26.46%
-
Net Worth 995,555 995,555 995,555 954,074 954,074 829,629 511,111 56.03%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 995,555 995,555 995,555 954,074 954,074 829,629 511,111 56.03%
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 3,407,407 14.02%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.61% 0.88% 1.15% 6.75% 9.74% 18.49% -11.76% -
ROE 5.80% 1.04% 4.50% 20.08% 18.92% 21.63% -70.48% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 53.45 28.46 94.04 68.37 44.69 23.40 89.88 -29.30%
EPS 1.40 0.20 1.10 4.60 4.40 4.30 -10.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.23 0.23 0.20 0.15 36.83%
Adjusted Per Share Value based on latest NOSH - 4,148,148
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 495.91 264.10 872.52 634.40 414.66 217.12 685.02 -19.39%
EPS 12.92 2.31 10.03 42.84 40.38 40.15 -80.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2268 2.2268 2.2268 2.134 2.134 1.8557 1.1432 56.03%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.41 0.40 0.36 0.39 0.37 0.29 0.18 -
P/RPS 0.77 1.41 0.38 0.57 0.83 1.24 0.20 145.84%
P/EPS 29.44 160.53 33.31 8.45 8.50 6.70 -1.70 -
EY 3.40 0.62 3.00 11.84 11.76 14.92 -58.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.67 1.50 1.70 1.61 1.45 1.20 26.65%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 22/02/17 23/11/16 23/08/16 24/05/16 26/02/16 -
Price 0.39 0.43 0.415 0.39 0.46 0.40 0.23 -
P/RPS 0.73 1.51 0.44 0.57 1.03 1.71 0.26 99.14%
P/EPS 28.00 172.57 38.39 8.45 10.57 9.24 -2.18 -
EY 3.57 0.58 2.60 11.84 9.46 10.82 -45.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.79 1.73 1.70 2.00 2.00 1.53 4.31%

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