[AAX] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 143.65%
YoY- 4.42%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,195,639 1,014,696 1,013,468 1,168,804 1,148,075 1,077,422 1,053,620 8.77%
PBT 42,820 -157,098 -269,333 59,517 15,862 -247,838 -64,785 -
Tax -138,627 -72,796 62,221 -16,184 -115,131 50,369 7,328 -
NP -95,807 -229,894 -207,112 43,333 -99,269 -197,469 -57,457 40.48%
-
NP to SH -95,807 -229,894 -207,112 43,333 -99,269 -197,469 -57,457 40.48%
-
Tax Rate 323.74% - - 27.19% 725.83% - - -
Total Cost 1,291,446 1,244,590 1,220,580 1,125,471 1,247,344 1,274,891 1,111,077 10.51%
-
Net Worth 207,407 207,407 539,259 788,148 580,740 788,148 954,074 -63.74%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 207,407 207,407 539,259 788,148 580,740 788,148 954,074 -63.74%
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -8.01% -22.66% -20.44% 3.71% -8.65% -18.33% -5.45% -
ROE -46.19% -110.84% -38.41% 5.50% -17.09% -25.05% -6.02% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 28.82 24.46 24.43 28.18 27.68 25.97 25.40 8.76%
EPS -2.30 -5.50 -5.00 1.00 -2.40 -4.80 -1.40 39.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.13 0.19 0.14 0.19 0.23 -63.74%
Adjusted Per Share Value based on latest NOSH - 4,148,148
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 267.36 226.90 226.63 261.36 256.73 240.93 235.61 8.76%
EPS -21.42 -51.41 -46.31 9.69 -22.20 -44.16 -12.85 40.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4638 0.4638 1.2059 1.7624 1.2986 1.7624 2.1335 -63.74%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.155 0.16 0.225 0.245 0.235 0.28 0.34 -
P/RPS 0.54 0.65 0.92 0.87 0.85 1.08 1.34 -45.35%
P/EPS -6.71 -2.89 -4.51 23.45 -9.82 -5.88 -24.55 -57.78%
EY -14.90 -34.64 -22.19 4.26 -10.18 -17.00 -4.07 136.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 3.20 1.73 1.29 1.68 1.47 1.48 63.48%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 13/11/19 22/08/19 16/05/19 21/02/19 21/11/18 30/08/18 -
Price 0.105 0.175 0.195 0.225 0.29 0.24 0.335 -
P/RPS 0.36 0.72 0.80 0.80 1.05 0.92 1.32 -57.84%
P/EPS -4.55 -3.16 -3.91 21.54 -12.12 -5.04 -24.19 -67.07%
EY -22.00 -31.67 -25.60 4.64 -8.25 -19.84 -4.13 204.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 3.50 1.50 1.18 2.07 1.26 1.46 27.33%

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