[AAX] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -40.73%
YoY- 165.94%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 4,511,834 4,369,771 4,216,587 4,006,534 3,677,377 3,487,988 3,257,853 24.22%
PBT 81,112 101,747 64,570 251,179 345,902 42,475 -110,679 -
Tax -27,634 6,058 -3,184 -20,640 43,063 47,272 66,469 -
NP 53,478 107,805 61,386 230,539 388,965 89,747 -44,210 -
-
NP to SH 53,478 107,805 61,386 230,539 388,965 89,747 -44,210 -
-
Tax Rate 34.07% -5.95% 4.93% 8.22% -12.45% -111.29% - -
Total Cost 4,458,356 4,261,966 4,155,201 3,775,995 3,288,412 3,398,241 3,302,063 22.13%
-
Net Worth 995,555 995,555 995,555 1,078,518 954,074 0 0 -
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 995,555 995,555 995,555 1,078,518 954,074 0 0 -
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.19% 2.47% 1.46% 5.75% 10.58% 2.57% -1.36% -
ROE 5.37% 10.83% 6.17% 21.38% 40.77% 0.00% 0.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 108.77 105.34 101.65 96.59 88.65 83.56 78.05 24.73%
EPS 1.29 2.60 1.48 5.56 9.38 2.15 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.26 0.23 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,148,148
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,009.19 977.42 943.15 896.17 822.55 780.18 728.71 24.22%
EPS 11.96 24.11 13.73 51.57 87.00 20.07 -9.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2268 2.2268 2.2268 2.4124 2.134 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.38 0.41 0.40 0.36 0.39 0.37 0.29 -
P/RPS 0.35 0.39 0.39 0.37 0.44 0.44 0.37 -3.63%
P/EPS 29.48 15.78 27.03 6.48 4.16 17.21 -27.38 -
EY 3.39 6.34 3.70 15.44 24.04 5.81 -3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.71 1.67 1.38 1.70 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 24/08/17 25/05/17 22/02/17 23/11/16 23/08/16 24/05/16 -
Price 0.36 0.39 0.425 0.415 0.39 0.46 0.40 -
P/RPS 0.33 0.37 0.42 0.43 0.44 0.55 0.51 -25.16%
P/EPS 27.92 15.01 28.72 7.47 4.16 21.39 -37.77 -
EY 3.58 6.66 3.48 13.39 24.04 4.67 -2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.63 1.77 1.60 1.70 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