[AAX] QoQ TTM Result on 31-Dec-2019

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019
Profit Trend
QoQ- 0.7%
YoY- -56.53%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 2,271,082 3,225,871 4,147,895 4,392,607 4,345,043 4,407,769 4,447,921 -36.03%
PBT -1,119,926 -968,581 -932,992 -324,094 -351,052 -441,792 -237,244 180.60%
Tax -139,277 -212,058 -149,523 -165,386 -141,890 -18,725 -73,618 52.78%
NP -1,259,203 -1,180,639 -1,082,515 -489,480 -492,942 -460,517 -310,862 153.46%
-
NP to SH -1,259,203 -1,180,639 -1,082,515 -489,480 -492,942 -460,517 -310,862 153.46%
-
Tax Rate - - - - - - - -
Total Cost 3,530,285 4,406,510 5,230,410 4,882,087 4,837,985 4,868,286 4,758,783 -18.00%
-
Net Worth -1,161,481 -954,074 -871,111 207,407 207,407 539,259 788,148 -
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth -1,161,481 -954,074 -871,111 207,407 207,407 539,259 788,148 -
NOSH 4,148,149 4,148,149 4,148,148 4,148,148 4,148,148 4,148,148 4,148,148 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -55.45% -36.60% -26.10% -11.14% -11.34% -10.45% -6.99% -
ROE 0.00% 0.00% 0.00% -236.00% -237.67% -85.40% -39.44% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 54.75 77.77 99.99 105.89 104.75 106.26 107.23 -36.03%
EPS -30.36 -28.46 -26.10 -11.80 -11.88 -11.10 -7.49 153.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.28 -0.23 -0.21 0.05 0.05 0.13 0.19 -
Adjusted Per Share Value based on latest NOSH - 4,148,148
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 507.85 721.36 927.54 982.26 971.62 985.65 994.63 -36.03%
EPS -281.58 -264.01 -242.07 -109.46 -110.23 -102.98 -69.51 153.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.5973 -2.1335 -1.9479 0.4638 0.4638 1.2059 1.7624 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.055 0.10 0.05 0.155 0.16 0.225 0.245 -
P/RPS 0.10 0.13 0.05 0.15 0.15 0.21 0.23 -42.52%
P/EPS -0.18 -0.35 -0.19 -1.31 -1.35 -2.03 -3.27 -85.45%
EY -551.92 -284.62 -521.93 -76.13 -74.27 -49.34 -30.59 584.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.10 3.20 1.73 1.29 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 26/08/20 30/07/20 27/02/20 13/11/19 22/08/19 16/05/19 -
Price 0.065 0.065 0.07 0.105 0.175 0.195 0.225 -
P/RPS 0.12 0.08 0.07 0.10 0.17 0.18 0.21 -31.06%
P/EPS -0.21 -0.23 -0.27 -0.89 -1.47 -1.76 -3.00 -82.93%
EY -467.01 -437.87 -372.80 -112.38 -67.91 -56.93 -33.31 478.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.10 3.50 1.50 1.18 -

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