[AAX] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 333.4%
YoY- 154.36%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,369,771 4,216,587 4,006,534 3,677,377 3,487,988 3,257,853 3,062,553 26.76%
PBT 101,747 64,570 251,179 345,902 42,475 -110,679 -446,474 -
Tax 6,058 -3,184 -20,640 43,063 47,272 66,469 96,859 -84.27%
NP 107,805 61,386 230,539 388,965 89,747 -44,210 -349,615 -
-
NP to SH 107,805 61,386 230,539 388,965 89,747 -44,210 -349,615 -
-
Tax Rate -5.95% 4.93% 8.22% -12.45% -111.29% - - -
Total Cost 4,261,966 4,155,201 3,775,995 3,288,412 3,398,241 3,302,063 3,412,168 15.99%
-
Net Worth 995,555 995,555 1,078,518 954,074 0 0 512,506 55.74%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 995,555 995,555 1,078,518 954,074 0 0 512,506 55.74%
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 3,407,407 14.02%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.47% 1.46% 5.75% 10.58% 2.57% -1.36% -11.42% -
ROE 10.83% 6.17% 21.38% 40.77% 0.00% 0.00% -68.22% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 105.34 101.65 96.59 88.65 83.56 78.05 89.63 11.37%
EPS 2.60 1.48 5.56 9.38 2.15 -1.06 -10.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.26 0.23 0.00 0.00 0.15 36.83%
Adjusted Per Share Value based on latest NOSH - 4,148,148
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 977.42 943.15 896.17 822.55 780.18 728.71 685.02 26.76%
EPS 24.11 13.73 51.57 87.00 20.07 -9.89 -78.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2268 2.2268 2.4124 2.134 0.00 0.00 1.1464 55.74%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.41 0.40 0.36 0.39 0.37 0.29 0.18 -
P/RPS 0.39 0.39 0.37 0.44 0.44 0.37 0.20 56.14%
P/EPS 15.78 27.03 6.48 4.16 17.21 -27.38 -1.76 -
EY 6.34 3.70 15.44 24.04 5.81 -3.65 -56.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.67 1.38 1.70 0.00 0.00 1.20 26.65%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 22/02/17 23/11/16 23/08/16 24/05/16 26/02/16 -
Price 0.39 0.425 0.415 0.39 0.46 0.40 0.23 -
P/RPS 0.37 0.42 0.43 0.44 0.55 0.51 0.26 26.54%
P/EPS 15.01 28.72 7.47 4.16 21.39 -37.77 -2.25 -
EY 6.66 3.48 13.39 24.04 4.67 -2.65 -44.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.77 1.60 1.70 0.00 0.00 1.53 4.31%

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