[AAX] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -596.7%
YoY- -1031.7%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 698,764 671,612 749,479 679,586 601,491 491,136 535,277 19.42%
PBT -224,451 -132,374 -48,128 -170,388 -18,945 -58,410 34,765 -
Tax 13,600 3,589 36,847 39,056 45,386 26,107 15,432 -8.07%
NP -210,851 -128,785 -11,281 -131,332 26,441 -32,303 50,197 -
-
NP to SH -210,851 -128,785 -11,281 -131,332 26,441 -32,303 50,197 -
-
Tax Rate - - - - - - -44.39% -
Total Cost 909,615 800,397 760,760 810,918 575,050 523,439 485,080 52.00%
-
Net Worth 876,571 1,097,057 1,150,661 1,241,684 203,667 88,099 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 876,571 1,097,057 1,150,661 1,241,684 203,667 88,099 0 -
NOSH 2,369,112 2,384,907 2,256,200 2,387,854 357,310 266,966 267,005 328.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -30.17% -19.18% -1.51% -19.33% 4.40% -6.58% 9.38% -
ROE -24.05% -11.74% -0.98% -10.58% 12.98% -36.67% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.49 28.16 33.22 28.46 168.34 183.97 200.47 -72.10%
EPS -8.90 -5.40 -0.50 -5.50 7.40 -12.10 18.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.46 0.51 0.52 0.57 0.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,387,854
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 156.30 150.22 167.64 152.01 134.54 109.86 119.73 19.42%
EPS -47.16 -28.81 -2.52 -29.38 5.91 -7.23 11.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9607 2.4539 2.5738 2.7774 0.4556 0.1971 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 - - -
Price 0.79 0.70 0.78 0.995 1.11 0.00 0.00 -
P/RPS 2.68 2.49 2.35 3.50 0.66 0.00 0.00 -
P/EPS -8.88 -12.96 -156.00 -18.09 15.00 0.00 0.00 -
EY -11.27 -7.71 -0.64 -5.53 6.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.52 1.53 1.91 1.95 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 19/08/14 19/05/14 25/02/14 19/11/13 20/08/13 - -
Price 0.645 0.82 0.755 0.94 1.04 1.19 0.00 -
P/RPS 2.19 2.91 2.27 3.30 0.62 0.65 0.00 -
P/EPS -7.25 -15.19 -151.00 -17.09 14.05 -9.83 0.00 -
EY -13.80 -6.59 -0.66 -5.85 7.12 -10.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.78 1.48 1.81 1.82 3.61 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