[AAX] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 84.91%
YoY- -57.11%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 4,616,841 4,663,884 4,646,611 4,562,005 4,511,834 4,369,771 4,216,587 6.22%
PBT -121,707 117,504 210,236 186,804 81,112 101,747 64,570 -
Tax -7,307 -92,351 -80,188 -87,918 -27,634 6,058 -3,184 73.89%
NP -129,014 25,153 130,048 98,886 53,478 107,805 61,386 -
-
NP to SH -129,014 25,153 130,048 98,886 53,478 107,805 61,386 -
-
Tax Rate - 78.59% 38.14% 47.06% 34.07% -5.95% 4.93% -
Total Cost 4,745,855 4,638,731 4,516,563 4,463,119 4,458,356 4,261,966 4,155,201 9.25%
-
Net Worth 788,148 954,074 995,555 954,074 995,555 995,555 995,555 -14.40%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 788,148 954,074 995,555 954,074 995,555 995,555 995,555 -14.40%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -2.79% 0.54% 2.80% 2.17% 1.19% 2.47% 1.46% -
ROE -16.37% 2.64% 13.06% 10.36% 5.37% 10.83% 6.17% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 111.30 112.43 112.02 109.98 108.77 105.34 101.65 6.22%
EPS -3.11 0.61 3.14 2.38 1.29 2.60 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.23 0.24 0.23 0.24 0.24 0.24 -14.40%
Adjusted Per Share Value based on latest NOSH - 4,148,148
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,032.40 1,042.92 1,039.06 1,020.14 1,008.92 977.15 942.90 6.22%
EPS -28.85 5.62 29.08 22.11 11.96 24.11 13.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7624 2.1335 2.2262 2.1335 2.2262 2.2262 2.2262 -14.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.28 0.34 0.385 0.33 0.38 0.41 0.40 -
P/RPS 0.25 0.30 0.34 0.30 0.35 0.39 0.39 -25.63%
P/EPS -9.00 56.07 12.28 13.84 29.48 15.78 27.03 -
EY -11.11 1.78 8.14 7.22 3.39 6.34 3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.48 1.60 1.43 1.58 1.71 1.67 -8.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 30/08/18 22/05/18 22/02/18 24/11/17 24/08/17 25/05/17 -
Price 0.24 0.335 0.38 0.415 0.36 0.39 0.425 -
P/RPS 0.22 0.30 0.34 0.38 0.33 0.37 0.42 -34.99%
P/EPS -7.72 55.25 12.12 17.41 27.92 15.01 28.72 -
EY -12.96 1.81 8.25 5.74 3.58 6.66 3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.46 1.58 1.80 1.50 1.63 1.77 -20.25%

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