[AAX] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 75.62%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 4,646,611 4,562,005 4,511,834 4,369,771 4,216,587 4,006,534 3,677,377 16.89%
PBT 210,236 186,804 81,112 101,747 64,570 251,179 345,902 -28.26%
Tax -80,188 -87,918 -27,634 6,058 -3,184 -20,640 43,063 -
NP 130,048 98,886 53,478 107,805 61,386 230,539 388,965 -51.86%
-
NP to SH 130,048 98,886 53,478 107,805 61,386 230,539 388,965 -51.86%
-
Tax Rate 38.14% 47.06% 34.07% -5.95% 4.93% 8.22% -12.45% -
Total Cost 4,516,563 4,463,119 4,458,356 4,261,966 4,155,201 3,775,995 3,288,412 23.58%
-
Net Worth 995,555 954,074 995,555 995,555 995,555 1,078,518 954,074 2.88%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 995,555 954,074 995,555 995,555 995,555 1,078,518 954,074 2.88%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.80% 2.17% 1.19% 2.47% 1.46% 5.75% 10.58% -
ROE 13.06% 10.36% 5.37% 10.83% 6.17% 21.38% 40.77% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 112.02 109.98 108.77 105.34 101.65 96.59 88.65 16.89%
EPS 3.14 2.38 1.29 2.60 1.48 5.56 9.38 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.24 0.24 0.24 0.26 0.23 2.88%
Adjusted Per Share Value based on latest NOSH - 4,148,148
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1,039.34 1,020.42 1,009.19 977.42 943.15 896.17 822.55 16.89%
EPS 29.09 22.12 11.96 24.11 13.73 51.57 87.00 -51.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2268 2.134 2.2268 2.2268 2.2268 2.4124 2.134 2.88%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.385 0.33 0.38 0.41 0.40 0.36 0.39 -
P/RPS 0.34 0.30 0.35 0.39 0.39 0.37 0.44 -15.80%
P/EPS 12.28 13.84 29.48 15.78 27.03 6.48 4.16 105.91%
EY 8.14 7.22 3.39 6.34 3.70 15.44 24.04 -51.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.43 1.58 1.71 1.67 1.38 1.70 -3.96%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 22/02/18 24/11/17 24/08/17 25/05/17 22/02/17 23/11/16 -
Price 0.38 0.415 0.36 0.39 0.425 0.415 0.39 -
P/RPS 0.34 0.38 0.33 0.37 0.42 0.43 0.44 -15.80%
P/EPS 12.12 17.41 27.92 15.01 28.72 7.47 4.16 104.12%
EY 8.25 5.74 3.58 6.66 3.48 13.39 24.04 -51.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.80 1.50 1.63 1.77 1.60 1.70 -4.76%

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