[AAX] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -71.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 601,491 491,136 535,277 538,961 486,554 405,203 37.09%
PBT -18,945 -58,410 34,765 24,929 49,029 -92,868 -71.90%
Tax 45,386 26,107 15,432 -10,833 -173 15,232 139.17%
NP 26,441 -32,303 50,197 14,096 48,856 -77,636 -
-
NP to SH 26,441 -32,303 50,197 14,096 48,856 -77,636 -
-
Tax Rate - - -44.39% 43.46% 0.35% - -
Total Cost 575,050 523,439 485,080 524,865 437,698 482,839 14.98%
-
Net Worth 203,667 88,099 0 579,797 0 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 203,667 88,099 0 579,797 0 0 -
NOSH 357,310 266,966 267,005 265,962 266,972 266,790 26.27%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.40% -6.58% 9.38% 2.62% 10.04% -19.16% -
ROE 12.98% -36.67% 0.00% 2.43% 0.00% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 168.34 183.97 200.47 202.65 182.25 151.88 8.56%
EPS 7.40 -12.10 18.80 5.30 18.30 -29.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.33 0.00 2.18 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 265,962
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 134.54 109.86 119.73 120.55 108.83 90.63 37.10%
EPS 5.91 -7.23 11.23 3.15 10.93 -17.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4556 0.1971 0.00 1.2969 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 - - - - - -
Price 1.11 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.66 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.67 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/11/13 20/08/13 - - - - -
Price 1.04 1.19 0.00 0.00 0.00 0.00 -
P/RPS 0.62 0.65 0.00 0.00 0.00 0.00 -
P/EPS 14.05 -9.83 0.00 0.00 0.00 0.00 -
EY 7.12 -10.17 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 3.61 0.00 0.00 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