[AAX] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -251.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,800,301 2,703,028 2,522,552 2,308,350 2,166,865 2,051,928 1,965,995 26.56%
PBT -574,424 -368,918 -294,954 -212,061 -17,661 50,313 15,855 -
Tax 90,904 122,690 145,208 123,793 76,092 30,533 19,658 177.30%
NP -483,520 -246,228 -149,746 -88,268 58,431 80,846 35,513 -
-
NP to SH -483,520 -246,228 -149,746 -88,268 58,431 80,846 35,513 -
-
Tax Rate - - - - - -60.69% -123.99% -
Total Cost 3,283,821 2,949,256 2,672,298 2,396,618 2,108,434 1,971,082 1,930,482 42.45%
-
Net Worth 876,571 1,097,057 1,150,661 1,241,684 0 88,099 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 876,571 1,097,057 1,150,661 1,241,684 0 88,099 0 -
NOSH 2,369,112 2,384,907 2,256,200 2,387,854 357,310 266,966 267,005 328.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -17.27% -9.11% -5.94% -3.82% 2.70% 3.94% 1.81% -
ROE -55.16% -22.44% -13.01% -7.11% 0.00% 91.77% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 118.20 113.34 111.81 96.67 606.44 768.61 736.31 -70.42%
EPS -20.41 -10.32 -6.64 -3.70 16.35 30.28 13.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.46 0.51 0.52 0.00 0.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,387,854
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 626.36 604.61 564.24 516.33 484.68 458.97 439.75 26.56%
EPS -108.15 -55.08 -33.49 -19.74 13.07 18.08 7.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9607 2.4539 2.5738 2.7774 0.00 0.1971 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 - - -
Price 0.79 0.70 0.78 0.995 1.11 0.00 0.00 -
P/RPS 0.67 0.62 0.70 1.03 0.18 0.00 0.00 -
P/EPS -3.87 -6.78 -11.75 -26.92 6.79 0.00 0.00 -
EY -25.83 -14.75 -8.51 -3.72 14.73 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.52 1.53 1.91 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 19/08/14 19/05/14 - - - - -
Price 0.645 0.82 0.755 0.00 0.00 0.00 0.00 -
P/RPS 0.55 0.72 0.68 0.00 0.00 0.00 0.00 -
P/EPS -3.16 -7.94 -11.38 0.00 0.00 0.00 0.00 -
EY -31.64 -12.59 -8.79 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.78 1.48 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