[AAX] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -5.58%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 970,674 853,945 793,013 653,028 775,374 816,872 698,764 24.47%
PBT 218,517 151,659 -291,419 -162,384 -117,278 -200,409 -224,451 -
Tax -39,028 49,927 3,226 29,446 -8,638 31,883 13,600 -
NP 179,489 201,586 -288,193 -132,938 -125,916 -168,526 -210,851 -
-
NP to SH 179,489 201,586 -288,193 -132,938 -125,916 -168,526 -210,851 -
-
Tax Rate 17.86% -32.92% - - - - - -
Total Cost 791,185 652,359 1,081,206 785,966 901,290 985,398 909,615 -8.87%
-
Net Worth 829,629 511,111 380,034 435,865 570,185 711,671 876,571 -3.59%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 829,629 511,111 380,034 435,865 570,185 711,671 876,571 -3.59%
NOSH 4,148,148 3,407,407 3,166,955 2,179,327 2,375,773 2,372,239 2,369,112 45.22%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 18.49% 23.61% -36.34% -20.36% -16.24% -20.63% -30.17% -
ROE 21.63% 39.44% -75.83% -30.50% -22.08% -23.68% -24.05% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 23.40 25.06 25.04 29.96 32.64 34.43 29.49 -14.27%
EPS 4.30 5.90 -9.10 -4.50 -5.30 -7.10 -8.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.15 0.12 0.20 0.24 0.30 0.37 -33.61%
Adjusted Per Share Value based on latest NOSH - 2,179,327
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 217.12 191.01 177.38 146.07 173.43 182.72 156.30 24.47%
EPS 40.15 45.09 -64.46 -29.74 -28.16 -37.70 -47.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8557 1.1432 0.8501 0.9749 1.2754 1.5918 1.9607 -3.59%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.29 0.18 0.195 0.21 0.46 0.645 0.79 -
P/RPS 1.24 0.72 0.78 0.70 1.41 1.87 2.68 -40.15%
P/EPS 6.70 3.04 -2.14 -3.44 -8.68 -9.08 -8.88 -
EY 14.92 32.87 -46.67 -29.05 -11.52 -11.01 -11.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.20 1.63 1.05 1.92 2.15 2.14 -22.83%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 26/02/16 25/11/15 19/08/15 27/05/15 24/02/15 19/11/14 -
Price 0.40 0.23 0.195 0.18 0.265 0.62 0.645 -
P/RPS 1.71 0.92 0.78 0.60 0.81 1.80 2.19 -15.19%
P/EPS 9.24 3.89 -2.14 -2.95 -5.00 -8.73 -7.25 -
EY 10.82 25.72 -46.67 -33.89 -20.00 -11.46 -13.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.53 1.63 0.90 1.10 2.07 1.74 9.71%

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