[AAX] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 75.76%
YoY- -1016.18%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,062,554 2,208,609 1,428,402 775,374 2,936,727 2,119,855 1,421,091 66.60%
PBT -434,194 -585,850 -279,663 -117,278 -605,361 -404,952 -180,501 79.24%
Tax 73,961 24,034 20,808 -8,638 85,918 54,035 40,435 49.40%
NP -360,233 -561,816 -258,855 -125,916 -519,443 -350,917 -140,066 87.39%
-
NP to SH -360,233 -561,816 -258,855 -125,916 -519,443 -350,917 -140,066 87.39%
-
Tax Rate - - - - - - - -
Total Cost 3,422,787 2,770,425 1,687,257 901,290 3,456,170 2,470,772 1,561,157 68.52%
-
Net Worth 511,111 378,752 454,131 570,185 711,432 877,292 1,092,040 -39.63%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 511,111 378,752 454,131 570,185 711,432 877,292 1,092,040 -39.63%
NOSH 3,407,407 3,156,269 2,172,839 2,375,773 2,371,442 2,371,060 2,373,999 27.15%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -11.76% -25.44% -18.12% -16.24% -17.69% -16.55% -9.86% -
ROE -70.48% -148.33% -57.00% -22.08% -73.01% -40.00% -12.83% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 89.88 69.98 62.91 32.64 123.84 89.41 59.86 31.02%
EPS -10.60 -17.80 -11.40 -5.30 -21.90 -14.80 -5.90 47.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.12 0.20 0.24 0.30 0.37 0.46 -52.52%
Adjusted Per Share Value based on latest NOSH - 2,375,773
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 685.02 494.02 319.50 173.43 656.88 474.16 317.87 66.60%
EPS -80.58 -125.67 -57.90 -28.16 -116.19 -78.49 -31.33 87.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1432 0.8472 1.0158 1.2754 1.5913 1.9623 2.4426 -39.63%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.18 0.195 0.21 0.46 0.645 0.79 0.70 -
P/RPS 0.20 0.28 0.33 1.41 0.52 0.88 1.17 -69.09%
P/EPS -1.70 -1.10 -1.84 -8.68 -2.94 -5.34 -11.86 -72.51%
EY -58.73 -91.28 -54.29 -11.52 -33.96 -18.73 -8.43 263.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.63 1.05 1.92 2.15 2.14 1.52 -14.54%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 19/08/15 27/05/15 24/02/15 19/11/14 19/08/14 -
Price 0.23 0.195 0.18 0.265 0.62 0.645 0.82 -
P/RPS 0.26 0.28 0.29 0.81 0.50 0.72 1.37 -66.87%
P/EPS -2.18 -1.10 -1.58 -5.00 -2.83 -4.36 -13.90 -70.81%
EY -45.97 -91.28 -63.33 -20.00 -35.33 -22.95 -7.20 243.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.63 0.90 1.10 2.07 1.74 1.78 -9.57%

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