[AAX] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 35.88%
YoY- 30.65%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 2,836,239 1,853,837 970,674 3,062,554 2,208,609 1,428,402 775,374 136.84%
PBT 221,295 209,287 218,517 -434,194 -585,850 -279,663 -117,278 -
Tax -29,762 -28,779 -39,028 73,961 24,034 20,808 -8,638 127.60%
NP 191,533 180,508 179,489 -360,233 -561,816 -258,855 -125,916 -
-
NP to SH 191,533 180,508 179,489 -360,233 -561,816 -258,855 -125,916 -
-
Tax Rate 13.45% 13.75% 17.86% - - - - -
Total Cost 2,644,706 1,673,329 791,185 3,422,787 2,770,425 1,687,257 901,290 104.56%
-
Net Worth 954,074 954,074 829,629 511,111 378,752 454,131 570,185 40.81%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 954,074 954,074 829,629 511,111 378,752 454,131 570,185 40.81%
NOSH 4,148,148 4,148,148 4,148,148 3,407,407 3,156,269 2,172,839 2,375,773 44.85%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.75% 9.74% 18.49% -11.76% -25.44% -18.12% -16.24% -
ROE 20.08% 18.92% 21.63% -70.48% -148.33% -57.00% -22.08% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 68.37 44.69 23.40 89.88 69.98 62.91 32.64 63.49%
EPS 4.60 4.40 4.30 -10.60 -17.80 -11.40 -5.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.20 0.15 0.12 0.20 0.24 -2.78%
Adjusted Per Share Value based on latest NOSH - 3,407,407
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 634.23 414.55 217.06 684.84 493.88 319.41 173.39 136.84%
EPS 42.83 40.36 40.14 -80.55 -125.63 -57.88 -28.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1335 2.1335 1.8552 1.1429 0.847 1.0155 1.275 40.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.39 0.37 0.29 0.18 0.195 0.21 0.46 -
P/RPS 0.57 0.83 1.24 0.20 0.28 0.33 1.41 -45.23%
P/EPS 8.45 8.50 6.70 -1.70 -1.10 -1.84 -8.68 -
EY 11.84 11.76 14.92 -58.73 -91.28 -54.29 -11.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.61 1.45 1.20 1.63 1.05 1.92 -7.77%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 23/08/16 24/05/16 26/02/16 25/11/15 19/08/15 27/05/15 -
Price 0.39 0.46 0.40 0.23 0.195 0.18 0.265 -
P/RPS 0.57 1.03 1.71 0.26 0.28 0.29 0.81 -20.83%
P/EPS 8.45 10.57 9.24 -2.18 -1.10 -1.58 -5.00 -
EY 11.84 9.46 10.82 -45.97 -91.28 -63.33 -20.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.00 2.00 1.53 1.63 0.90 1.10 33.56%

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