[AAX] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -296.22%
YoY- -357.0%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,119,855 1,421,091 749,479 2,307,490 1,627,904 1,026,413 535,277 150.10%
PBT -404,952 -180,501 -48,128 -212,977 -42,589 -23,645 34,765 -
Tax 54,035 40,435 36,847 125,981 86,925 41,539 15,432 130.41%
NP -350,917 -140,066 -11,281 -86,996 44,336 17,894 50,197 -
-
NP to SH -350,917 -140,066 -11,281 -86,996 44,336 17,894 50,197 -
-
Tax Rate - - - - - - -44.39% -
Total Cost 2,470,772 1,561,157 760,760 2,394,486 1,583,568 1,008,519 485,080 195.74%
-
Net Worth 877,292 1,092,040 1,150,661 685,423 168,476 88,134 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 877,292 1,092,040 1,150,661 685,423 168,476 88,134 0 -
NOSH 2,371,060 2,373,999 2,256,200 1,318,121 295,573 267,074 267,005 328.25%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -16.55% -9.86% -1.51% -3.77% 2.72% 1.74% 9.38% -
ROE -40.00% -12.83% -0.98% -12.69% 26.32% 20.30% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 89.41 59.86 33.22 175.06 550.76 384.32 200.47 -41.59%
EPS -14.80 -5.90 -0.50 -6.60 15.00 6.70 18.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.46 0.51 0.52 0.57 0.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,387,854
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 474.03 317.78 167.60 515.99 364.03 229.52 119.70 150.09%
EPS -78.47 -31.32 -2.52 -19.45 9.91 4.00 11.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9618 2.442 2.5731 1.5327 0.3767 0.1971 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 - - -
Price 0.79 0.70 0.78 0.995 1.11 0.00 0.00 -
P/RPS 0.88 1.17 2.35 0.57 0.20 0.00 0.00 -
P/EPS -5.34 -11.86 -156.00 -15.08 7.40 0.00 0.00 -
EY -18.73 -8.43 -0.64 -6.63 13.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.52 1.53 1.91 1.95 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 19/08/14 19/05/14 25/02/14 19/11/13 20/08/13 - -
Price 0.645 0.82 0.755 0.94 1.04 1.19 0.00 -
P/RPS 0.72 1.37 2.27 0.54 0.19 0.31 0.00 -
P/EPS -4.36 -13.90 -151.00 -14.24 6.93 17.76 0.00 -
EY -22.95 -7.20 -0.66 -7.02 14.42 5.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.78 1.48 1.81 1.82 3.61 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