[AAX] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -76.59%
YoY- 112.45%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 3,341,539 2,217,074 1,180,727 3,900,782 2,836,239 1,853,837 970,674 127.81%
PBT 51,228 59,855 31,908 82,293 221,295 209,287 218,517 -61.94%
Tax -36,756 -2,081 -21,572 -37,456 -29,762 -28,779 -39,028 -3.91%
NP 14,472 57,774 10,336 44,837 191,533 180,508 179,489 -81.30%
-
NP to SH 14,472 57,774 10,336 44,837 191,533 180,508 179,489 -81.30%
-
Tax Rate 71.75% 3.48% 67.61% 45.52% 13.45% 13.75% 17.86% -
Total Cost 3,327,067 2,159,300 1,170,391 3,855,945 2,644,706 1,673,329 791,185 160.30%
-
Net Worth 995,555 995,555 995,555 995,555 954,074 954,074 829,629 12.91%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 995,555 995,555 995,555 995,555 954,074 954,074 829,629 12.91%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.43% 2.61% 0.88% 1.15% 6.75% 9.74% 18.49% -
ROE 1.45% 5.80% 1.04% 4.50% 20.08% 18.92% 21.63% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 80.55 53.45 28.46 94.04 68.37 44.69 23.40 127.81%
EPS 0.30 1.40 0.20 1.10 4.60 4.40 4.30 -83.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.24 0.23 0.23 0.20 12.91%
Adjusted Per Share Value based on latest NOSH - 4,148,148
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 747.22 495.77 264.03 872.28 634.23 414.55 217.06 127.81%
EPS 3.24 12.92 2.31 10.03 42.83 40.36 40.14 -81.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2262 2.2262 2.2262 2.2262 2.1335 2.1335 1.8552 12.91%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.38 0.41 0.40 0.36 0.39 0.37 0.29 -
P/RPS 0.47 0.77 1.41 0.38 0.57 0.83 1.24 -47.59%
P/EPS 108.92 29.44 160.53 33.31 8.45 8.50 6.70 540.64%
EY 0.92 3.40 0.62 3.00 11.84 11.76 14.92 -84.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.71 1.67 1.50 1.70 1.61 1.45 5.88%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 24/08/17 25/05/17 22/02/17 23/11/16 23/08/16 24/05/16 -
Price 0.365 0.39 0.43 0.415 0.39 0.46 0.40 -
P/RPS 0.45 0.73 1.51 0.44 0.57 1.03 1.71 -58.90%
P/EPS 104.62 28.00 172.57 38.39 8.45 10.57 9.24 403.48%
EY 0.96 3.57 0.58 2.60 11.84 9.46 10.82 -80.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.63 1.79 1.73 1.70 2.00 2.00 -16.70%

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