[AAX] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 169.95%
YoY- 219.62%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 982,402 883,163 970,674 853,945 793,013 653,028 775,374 17.03%
PBT 12,008 -9,230 218,517 151,659 -291,419 -162,384 -117,278 -
Tax -983 10,249 -39,028 49,927 3,226 29,446 -8,638 -76.42%
NP 11,025 1,019 179,489 201,586 -288,193 -132,938 -125,916 -
-
NP to SH 11,025 1,019 179,489 201,586 -288,193 -132,938 -125,916 -
-
Tax Rate 8.19% - 17.86% -32.92% - - - -
Total Cost 971,377 882,144 791,185 652,359 1,081,206 785,966 901,290 5.10%
-
Net Worth 954,074 954,074 829,629 511,111 380,034 435,865 570,185 40.81%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 954,074 954,074 829,629 511,111 380,034 435,865 570,185 40.81%
NOSH 4,148,148 4,148,148 4,148,148 3,407,407 3,166,955 2,179,327 2,375,773 44.85%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.12% 0.12% 18.49% 23.61% -36.34% -20.36% -16.24% -
ROE 1.16% 0.11% 21.63% 39.44% -75.83% -30.50% -22.08% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 23.68 21.29 23.40 25.06 25.04 29.96 32.64 -19.21%
EPS 0.30 0.00 4.30 5.90 -9.10 -4.50 -5.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.20 0.15 0.12 0.20 0.24 -2.78%
Adjusted Per Share Value based on latest NOSH - 3,407,407
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 219.74 197.54 217.12 191.01 177.38 146.07 173.43 17.04%
EPS 2.47 0.23 40.15 45.09 -64.46 -29.74 -28.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.134 2.134 1.8557 1.1432 0.8501 0.9749 1.2754 40.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.39 0.37 0.29 0.18 0.195 0.21 0.46 -
P/RPS 1.65 1.74 1.24 0.72 0.78 0.70 1.41 11.01%
P/EPS 146.74 1,506.20 6.70 3.04 -2.14 -3.44 -8.68 -
EY 0.68 0.07 14.92 32.87 -46.67 -29.05 -11.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.61 1.45 1.20 1.63 1.05 1.92 -7.77%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 23/08/16 24/05/16 26/02/16 25/11/15 19/08/15 27/05/15 -
Price 0.39 0.46 0.40 0.23 0.195 0.18 0.265 -
P/RPS 1.65 2.16 1.71 0.92 0.78 0.60 0.81 60.48%
P/EPS 146.74 1,872.57 9.24 3.89 -2.14 -2.95 -5.00 -
EY 0.68 0.05 10.82 25.72 -46.67 -33.89 -20.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.00 2.00 1.53 1.63 0.90 1.10 33.56%

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