[AAX] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -10.96%
YoY- 242.55%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,170,295 982,402 883,163 970,674 853,945 793,013 653,028 47.27%
PBT 29,884 12,008 -9,230 218,517 151,659 -291,419 -162,384 -
Tax 9,122 -983 10,249 -39,028 49,927 3,226 29,446 -54.05%
NP 39,006 11,025 1,019 179,489 201,586 -288,193 -132,938 -
-
NP to SH 39,006 11,025 1,019 179,489 201,586 -288,193 -132,938 -
-
Tax Rate -30.52% 8.19% - 17.86% -32.92% - - -
Total Cost 1,131,289 971,377 882,144 791,185 652,359 1,081,206 785,966 27.34%
-
Net Worth 1,078,518 954,074 954,074 829,629 511,111 380,034 435,865 82.44%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,078,518 954,074 954,074 829,629 511,111 380,034 435,865 82.44%
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 3,407,407 3,166,955 2,179,327 53.28%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.33% 1.12% 0.12% 18.49% 23.61% -36.34% -20.36% -
ROE 3.62% 1.16% 0.11% 21.63% 39.44% -75.83% -30.50% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.21 23.68 21.29 23.40 25.06 25.04 29.96 -3.91%
EPS 0.90 0.30 0.00 4.30 5.90 -9.10 -4.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.23 0.23 0.20 0.15 0.12 0.20 19.01%
Adjusted Per Share Value based on latest NOSH - 4,148,148
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 261.77 219.74 197.54 217.12 191.01 177.38 146.07 47.27%
EPS 8.72 2.47 0.23 40.15 45.09 -64.46 -29.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4124 2.134 2.134 1.8557 1.1432 0.8501 0.9749 82.44%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.36 0.39 0.37 0.29 0.18 0.195 0.21 -
P/RPS 1.28 1.65 1.74 1.24 0.72 0.78 0.70 49.26%
P/EPS 38.28 146.74 1,506.20 6.70 3.04 -2.14 -3.44 -
EY 2.61 0.68 0.07 14.92 32.87 -46.67 -29.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.70 1.61 1.45 1.20 1.63 1.05 19.88%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 23/08/16 24/05/16 26/02/16 25/11/15 19/08/15 -
Price 0.415 0.39 0.46 0.40 0.23 0.195 0.18 -
P/RPS 1.47 1.65 2.16 1.71 0.92 0.78 0.60 81.24%
P/EPS 44.13 146.74 1,872.57 9.24 3.89 -2.14 -2.95 -
EY 2.27 0.68 0.05 10.82 25.72 -46.67 -33.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.70 2.00 2.00 1.53 1.63 0.90 46.49%

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