[AAX] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 0.53%
YoY- 207.7%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,501,154 1,095,421 659,594 439,607 438,774 403,855 329,331 175.67%
PBT 510,844 -147,168 33,142,491 32,976,998 32,804,054 8,831,163 -30,457,360 -
Tax 1,264 1,220 1,221 1,288 7 -77 -92 -
NP 512,108 -145,948 33,143,712 32,978,286 32,804,061 8,831,086 -30,457,452 -
-
NP to SH 512,108 -145,948 33,143,712 32,978,286 32,804,061 8,831,086 -30,457,452 -
-
Tax Rate -0.25% - -0.00% -0.00% -0.00% 0.00% - -
Total Cost 989,046 1,241,369 -32,484,118 -32,538,679 -32,365,287 -8,427,231 30,786,783 -89.95%
-
Net Worth 98,356 41,481 -59,982 -752,018 -77,819 -125,605 -33,743,117 -
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 98,356 41,481 -59,982 -752,018 -77,819 -125,605 -33,743,117 -
NOSH 447,072 414,815 414,815 414,815 414,815 414,815 4,148,149 -77.44%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 34.11% -13.32% 5,024.87% 7,501.77% 7,476.30% 2,186.70% -9,248.28% -
ROE 520.67% -351.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 335.77 264.07 159.01 105.98 105.78 97.36 7.94 1122.15%
EPS 114.55 -35.18 7,990.00 7,950.12 7,908.12 2,128.92 -734.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.10 -0.1446 -1.8129 -0.1876 -0.3028 -8.1345 -
Adjusted Per Share Value based on latest NOSH - 414,815
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 335.77 245.02 147.54 98.33 98.14 90.33 73.66 175.68%
EPS 114.55 -32.65 7,413.49 7,376.49 7,337.52 1,975.31 -6,812.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.0928 -0.1342 -1.6821 -0.1741 -0.281 -75.4757 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.83 1.26 0.57 0.40 0.515 0.65 0.065 -
P/RPS 0.55 0.48 0.36 0.38 0.49 0.67 0.82 -23.43%
P/EPS 1.60 -3.58 0.01 0.01 0.01 0.03 -0.01 -
EY 62.59 -27.92 14,017.54 19,875.30 15,355.57 3,275.26 -11,296.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.32 12.60 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 22/02/23 22/11/22 19/08/22 30/05/22 16/02/22 -
Price 2.48 2.06 0.83 0.395 0.495 0.555 0.535 -
P/RPS 0.74 0.78 0.52 0.37 0.47 0.57 6.74 -77.16%
P/EPS 2.17 -5.85 0.01 0.00 0.01 0.03 -0.07 -
EY 46.19 -17.08 9,626.50 20,126.88 15,976.00 3,835.89 -1,372.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.27 20.60 0.00 0.00 0.00 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