[AAX] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 51.14%
YoY- 32.69%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 3,677,377 3,487,988 3,257,853 3,062,553 3,038,287 2,944,038 2,962,622 15.45%
PBT 345,902 42,475 -110,679 -446,474 -771,490 -704,522 -674,512 -
Tax 43,063 47,272 66,469 96,859 55,917 66,291 40,434 4.27%
NP 388,965 89,747 -44,210 -349,615 -715,573 -638,231 -634,078 -
-
NP to SH 388,965 89,747 -44,210 -349,615 -715,573 -638,231 -634,078 -
-
Tax Rate -12.45% -111.29% - - - - - -
Total Cost 3,288,412 3,398,241 3,302,063 3,412,168 3,753,860 3,582,269 3,596,700 -5.78%
-
Net Worth 954,074 0 0 512,506 380,034 435,865 570,185 40.81%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 954,074 0 0 512,506 380,034 435,865 570,185 40.81%
NOSH 4,148,148 4,148,148 4,148,148 3,407,407 3,166,955 2,172,839 2,375,773 44.85%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.58% 2.57% -1.36% -11.42% -23.55% -21.68% -21.40% -
ROE 40.77% 0.00% 0.00% -68.22% -188.29% -146.43% -111.21% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 88.65 83.56 78.05 89.63 95.94 135.09 124.70 -20.29%
EPS 9.38 2.15 -1.06 -10.23 -22.59 -29.29 -26.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.00 0.00 0.15 0.12 0.20 0.24 -2.78%
Adjusted Per Share Value based on latest NOSH - 3,407,407
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 822.55 780.18 728.71 685.02 679.60 658.51 662.67 15.45%
EPS 87.00 20.07 -9.89 -78.20 -160.06 -142.76 -141.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.134 0.00 0.00 1.1464 0.8501 0.9749 1.2754 40.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.39 0.37 0.29 0.18 0.195 0.21 0.46 -
P/RPS 0.44 0.44 0.37 0.20 0.20 0.16 0.37 12.20%
P/EPS 4.16 17.21 -27.38 -1.76 -0.86 -0.72 -1.72 -
EY 24.04 5.81 -3.65 -56.85 -115.87 -139.46 -58.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.00 0.00 1.20 1.63 1.05 1.92 -7.77%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 23/08/16 24/05/16 26/02/16 25/11/15 19/08/15 27/05/15 -
Price 0.39 0.46 0.40 0.23 0.195 0.18 0.265 -
P/RPS 0.44 0.55 0.51 0.26 0.20 0.13 0.21 63.51%
P/EPS 4.16 21.39 -37.77 -2.25 -0.86 -0.61 -0.99 -
EY 24.04 4.67 -2.65 -44.49 -115.87 -162.70 -100.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.00 0.00 1.53 1.63 0.90 1.10 33.56%

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