[AAX] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -63.72%
YoY- -897.44%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 653,028 775,374 816,872 698,764 671,612 749,479 679,586 -2.62%
PBT -162,384 -117,278 -200,409 -224,451 -132,374 -48,128 -170,388 -3.16%
Tax 29,446 -8,638 31,883 13,600 3,589 36,847 39,056 -17.20%
NP -132,938 -125,916 -168,526 -210,851 -128,785 -11,281 -131,332 0.81%
-
NP to SH -132,938 -125,916 -168,526 -210,851 -128,785 -11,281 -131,332 0.81%
-
Tax Rate - - - - - - - -
Total Cost 785,966 901,290 985,398 909,615 800,397 760,760 810,918 -2.06%
-
Net Worth 435,865 570,185 711,671 876,571 1,097,057 1,150,661 1,241,684 -50.33%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 435,865 570,185 711,671 876,571 1,097,057 1,150,661 1,241,684 -50.33%
NOSH 2,179,327 2,375,773 2,372,239 2,369,112 2,384,907 2,256,200 2,387,854 -5.92%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -20.36% -16.24% -20.63% -30.17% -19.18% -1.51% -19.33% -
ROE -30.50% -22.08% -23.68% -24.05% -11.74% -0.98% -10.58% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.96 32.64 34.43 29.49 28.16 33.22 28.46 3.49%
EPS -4.50 -5.30 -7.10 -8.90 -5.40 -0.50 -5.50 -12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.24 0.30 0.37 0.46 0.51 0.52 -47.20%
Adjusted Per Share Value based on latest NOSH - 2,369,112
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 146.03 173.39 182.67 156.25 150.18 167.60 151.97 -2.63%
EPS -29.73 -28.16 -37.69 -47.15 -28.80 -2.52 -29.37 0.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9747 1.275 1.5914 1.9602 2.4532 2.5731 2.7766 -50.33%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.21 0.46 0.645 0.79 0.70 0.78 0.995 -
P/RPS 0.70 1.41 1.87 2.68 2.49 2.35 3.50 -65.90%
P/EPS -3.44 -8.68 -9.08 -8.88 -12.96 -156.00 -18.09 -67.03%
EY -29.05 -11.52 -11.01 -11.27 -7.71 -0.64 -5.53 203.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.92 2.15 2.14 1.52 1.53 1.91 -32.96%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 27/05/15 24/02/15 19/11/14 19/08/14 19/05/14 25/02/14 -
Price 0.18 0.265 0.62 0.645 0.82 0.755 0.94 -
P/RPS 0.60 0.81 1.80 2.19 2.91 2.27 3.30 -68.00%
P/EPS -2.95 -5.00 -8.73 -7.25 -15.19 -151.00 -17.09 -69.09%
EY -33.89 -20.00 -11.46 -13.80 -6.59 -0.66 -5.85 223.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.10 2.07 1.74 1.78 1.48 1.81 -37.31%

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