[AAX] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 181.85%
YoY- -45.88%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 671,612 749,479 679,586 601,491 491,136 535,277 538,961 15.84%
PBT -132,374 -48,128 -170,388 -18,945 -58,410 34,765 24,929 -
Tax 3,589 36,847 39,056 45,386 26,107 15,432 -10,833 -
NP -128,785 -11,281 -131,332 26,441 -32,303 50,197 14,096 -
-
NP to SH -128,785 -11,281 -131,332 26,441 -32,303 50,197 14,096 -
-
Tax Rate - - - - - -44.39% 43.46% -
Total Cost 800,397 760,760 810,918 575,050 523,439 485,080 524,865 32.58%
-
Net Worth 1,097,057 1,150,661 1,241,684 203,667 88,099 0 579,797 53.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,097,057 1,150,661 1,241,684 203,667 88,099 0 579,797 53.15%
NOSH 2,384,907 2,256,200 2,387,854 357,310 266,966 267,005 265,962 333.35%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -19.18% -1.51% -19.33% 4.40% -6.58% 9.38% 2.62% -
ROE -11.74% -0.98% -10.58% 12.98% -36.67% 0.00% 2.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.16 33.22 28.46 168.34 183.97 200.47 202.65 -73.26%
EPS -5.40 -0.50 -5.50 7.40 -12.10 18.80 5.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.51 0.52 0.57 0.33 0.00 2.18 -64.65%
Adjusted Per Share Value based on latest NOSH - 357,310
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 150.22 167.64 152.01 134.54 109.86 119.73 120.55 15.84%
EPS -28.81 -2.52 -29.38 5.91 -7.23 11.23 3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4539 2.5738 2.7774 0.4556 0.1971 0.00 1.2969 53.15%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 - - - -
Price 0.70 0.78 0.995 1.11 0.00 0.00 0.00 -
P/RPS 2.49 2.35 3.50 0.66 0.00 0.00 0.00 -
P/EPS -12.96 -156.00 -18.09 15.00 0.00 0.00 0.00 -
EY -7.71 -0.64 -5.53 6.67 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.53 1.91 1.95 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 19/05/14 25/02/14 19/11/13 20/08/13 - - -
Price 0.82 0.755 0.94 1.04 1.19 0.00 0.00 -
P/RPS 2.91 2.27 3.30 0.62 0.65 0.00 0.00 -
P/EPS -15.19 -151.00 -17.09 14.05 -9.83 0.00 0.00 -
EY -6.59 -0.66 -5.85 7.12 -10.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.48 1.81 1.82 3.61 0.00 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