[AAX] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 981.94%
YoY- 103.83%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,036,347 1,180,727 1,170,295 982,402 883,163 970,674 853,945 13.78%
PBT 27,947 31,908 29,884 12,008 -9,230 218,517 151,659 -67.65%
Tax 19,491 -21,572 9,122 -983 10,249 -39,028 49,927 -46.61%
NP 47,438 10,336 39,006 11,025 1,019 179,489 201,586 -61.91%
-
NP to SH 47,438 10,336 39,006 11,025 1,019 179,489 201,586 -61.91%
-
Tax Rate -69.74% 67.61% -30.52% 8.19% - 17.86% -32.92% -
Total Cost 988,909 1,170,391 1,131,289 971,377 882,144 791,185 652,359 31.99%
-
Net Worth 995,555 995,555 1,078,518 954,074 954,074 829,629 511,111 56.03%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 995,555 995,555 1,078,518 954,074 954,074 829,629 511,111 56.03%
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 3,407,407 14.02%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.58% 0.88% 3.33% 1.12% 0.12% 18.49% 23.61% -
ROE 4.76% 1.04% 3.62% 1.16% 0.11% 21.63% 39.44% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.98 28.46 28.21 23.68 21.29 23.40 25.06 -0.21%
EPS 1.10 0.20 0.90 0.30 0.00 4.30 5.90 -67.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.26 0.23 0.23 0.20 0.15 36.83%
Adjusted Per Share Value based on latest NOSH - 4,148,148
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 231.81 264.10 261.77 219.74 197.54 217.12 191.01 13.78%
EPS 10.61 2.31 8.72 2.47 0.23 40.15 45.09 -61.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2268 2.2268 2.4124 2.134 2.134 1.8557 1.1432 56.03%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.41 0.40 0.36 0.39 0.37 0.29 0.18 -
P/RPS 1.64 1.41 1.28 1.65 1.74 1.24 0.72 73.20%
P/EPS 35.85 160.53 38.28 146.74 1,506.20 6.70 3.04 418.87%
EY 2.79 0.62 2.61 0.68 0.07 14.92 32.87 -80.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.67 1.38 1.70 1.61 1.45 1.20 26.65%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 22/02/17 23/11/16 23/08/16 24/05/16 26/02/16 -
Price 0.39 0.43 0.415 0.39 0.46 0.40 0.23 -
P/RPS 1.56 1.51 1.47 1.65 2.16 1.71 0.92 42.24%
P/EPS 34.10 172.57 44.13 146.74 1,872.57 9.24 3.89 325.70%
EY 2.93 0.58 2.27 0.68 0.05 10.82 25.72 -76.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.79 1.60 1.70 2.00 2.00 1.53 4.31%

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