[AAX] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -22.07%
YoY- -323.44%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,062,553 3,038,287 2,944,038 2,962,622 2,936,727 2,800,301 2,703,028 8.65%
PBT -446,474 -771,490 -704,522 -674,512 -605,362 -574,424 -368,918 13.52%
Tax 96,859 55,917 66,291 40,434 85,919 90,904 122,690 -14.54%
NP -349,615 -715,573 -638,231 -634,078 -519,443 -483,520 -246,228 26.24%
-
NP to SH -349,615 -715,573 -638,231 -634,078 -519,443 -483,520 -246,228 26.24%
-
Tax Rate - - - - - - - -
Total Cost 3,412,168 3,753,860 3,582,269 3,596,700 3,456,170 3,283,821 2,949,256 10.17%
-
Net Worth 512,506 380,034 435,865 570,185 711,671 876,571 1,097,057 -39.70%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 512,506 380,034 435,865 570,185 711,671 876,571 1,097,057 -39.70%
NOSH 3,407,407 3,166,955 2,172,839 2,375,773 2,372,239 2,369,112 2,384,907 26.77%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -11.42% -23.55% -21.68% -21.40% -17.69% -17.27% -9.11% -
ROE -68.22% -188.29% -146.43% -111.21% -72.99% -55.16% -22.44% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 89.63 95.94 135.09 124.70 123.80 118.20 113.34 -14.44%
EPS -10.23 -22.59 -29.29 -26.69 -21.90 -20.41 -10.32 -0.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.12 0.20 0.24 0.30 0.37 0.46 -52.52%
Adjusted Per Share Value based on latest NOSH - 2,375,773
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 685.02 679.60 658.51 662.67 656.88 626.36 604.61 8.65%
EPS -78.20 -160.06 -142.76 -141.83 -116.19 -108.15 -55.08 26.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1464 0.8501 0.9749 1.2754 1.5918 1.9607 2.4539 -39.70%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.18 0.195 0.21 0.46 0.645 0.79 0.70 -
P/RPS 0.20 0.20 0.16 0.37 0.52 0.67 0.62 -52.86%
P/EPS -1.76 -0.86 -0.72 -1.72 -2.95 -3.87 -6.78 -59.20%
EY -56.85 -115.87 -139.46 -58.02 -33.95 -25.83 -14.75 145.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.63 1.05 1.92 2.15 2.14 1.52 -14.54%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 19/08/15 27/05/15 24/02/15 19/11/14 19/08/14 -
Price 0.23 0.195 0.18 0.265 0.62 0.645 0.82 -
P/RPS 0.26 0.20 0.13 0.21 0.50 0.55 0.72 -49.19%
P/EPS -2.25 -0.86 -0.61 -0.99 -2.83 -3.16 -7.94 -56.75%
EY -44.49 -115.87 -162.70 -100.71 -35.32 -31.64 -12.59 131.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.63 0.90 1.10 2.07 1.74 1.78 -9.57%

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