[AAX] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -64.43%
YoY- -404.56%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,962,622 2,936,727 2,800,301 2,703,028 2,522,552 2,308,350 2,166,865 23.20%
PBT -674,512 -605,362 -574,424 -368,918 -294,954 -212,061 -17,661 1036.61%
Tax 40,434 85,919 90,904 122,690 145,208 123,793 76,092 -34.42%
NP -634,078 -519,443 -483,520 -246,228 -149,746 -88,268 58,431 -
-
NP to SH -634,078 -519,443 -483,520 -246,228 -149,746 -88,268 58,431 -
-
Tax Rate - - - - - - - -
Total Cost 3,596,700 3,456,170 3,283,821 2,949,256 2,672,298 2,396,618 2,108,434 42.81%
-
Net Worth 570,185 711,671 876,571 1,097,057 1,150,661 1,241,684 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 570,185 711,671 876,571 1,097,057 1,150,661 1,241,684 0 -
NOSH 2,375,773 2,372,239 2,369,112 2,384,907 2,256,200 2,387,854 357,310 254.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -21.40% -17.69% -17.27% -9.11% -5.94% -3.82% 2.70% -
ROE -111.21% -72.99% -55.16% -22.44% -13.01% -7.11% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 124.70 123.80 118.20 113.34 111.81 96.67 606.44 -65.19%
EPS -26.69 -21.90 -20.41 -10.32 -6.64 -3.70 16.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.30 0.37 0.46 0.51 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,384,907
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 662.67 656.88 626.36 604.61 564.24 516.33 484.68 23.20%
EPS -141.83 -116.19 -108.15 -55.08 -33.49 -19.74 13.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2754 1.5918 1.9607 2.4539 2.5738 2.7774 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.46 0.645 0.79 0.70 0.78 0.995 1.11 -
P/RPS 0.37 0.52 0.67 0.62 0.70 1.03 0.18 61.73%
P/EPS -1.72 -2.95 -3.87 -6.78 -11.75 -26.92 6.79 -
EY -58.02 -33.95 -25.83 -14.75 -8.51 -3.72 14.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.15 2.14 1.52 1.53 1.91 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 24/02/15 19/11/14 19/08/14 19/05/14 - - -
Price 0.265 0.62 0.645 0.82 0.755 0.00 0.00 -
P/RPS 0.21 0.50 0.55 0.72 0.68 0.00 0.00 -
P/EPS -0.99 -2.83 -3.16 -7.94 -11.38 0.00 0.00 -
EY -100.71 -35.32 -31.64 -12.59 -8.79 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 2.07 1.74 1.78 1.48 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