[AAX] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 303.0%
YoY- 114.06%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 4,216,587 4,006,534 3,677,377 3,487,988 3,257,853 3,062,553 3,038,287 24.39%
PBT 64,570 251,179 345,902 42,475 -110,679 -446,474 -771,490 -
Tax -3,184 -20,640 43,063 47,272 66,469 96,859 55,917 -
NP 61,386 230,539 388,965 89,747 -44,210 -349,615 -715,573 -
-
NP to SH 61,386 230,539 388,965 89,747 -44,210 -349,615 -715,573 -
-
Tax Rate 4.93% 8.22% -12.45% -111.29% - - - -
Total Cost 4,155,201 3,775,995 3,288,412 3,398,241 3,302,063 3,412,168 3,753,860 6.99%
-
Net Worth 995,555 1,078,518 954,074 0 0 512,506 380,034 89.92%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 995,555 1,078,518 954,074 0 0 512,506 380,034 89.92%
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 3,407,407 3,166,955 19.69%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.46% 5.75% 10.58% 2.57% -1.36% -11.42% -23.55% -
ROE 6.17% 21.38% 40.77% 0.00% 0.00% -68.22% -188.29% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 101.65 96.59 88.65 83.56 78.05 89.63 95.94 3.92%
EPS 1.48 5.56 9.38 2.15 -1.06 -10.23 -22.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.26 0.23 0.00 0.00 0.15 0.12 58.67%
Adjusted Per Share Value based on latest NOSH - 4,148,148
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 943.15 896.17 822.55 780.18 728.71 685.02 679.60 24.39%
EPS 13.73 51.57 87.00 20.07 -9.89 -78.20 -160.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2268 2.4124 2.134 0.00 0.00 1.1464 0.8501 89.91%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.40 0.36 0.39 0.37 0.29 0.18 0.195 -
P/RPS 0.39 0.37 0.44 0.44 0.37 0.20 0.20 56.01%
P/EPS 27.03 6.48 4.16 17.21 -27.38 -1.76 -0.86 -
EY 3.70 15.44 24.04 5.81 -3.65 -56.85 -115.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.38 1.70 0.00 0.00 1.20 1.63 1.62%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 22/02/17 23/11/16 23/08/16 24/05/16 26/02/16 25/11/15 -
Price 0.425 0.415 0.39 0.46 0.40 0.23 0.195 -
P/RPS 0.42 0.43 0.44 0.55 0.51 0.26 0.20 63.91%
P/EPS 28.72 7.47 4.16 21.39 -37.77 -2.25 -0.86 -
EY 3.48 13.39 24.04 4.67 -2.65 -44.49 -115.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.60 1.70 0.00 0.00 1.53 1.63 5.64%

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