[AAX] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- -357.0%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 3,900,782 3,062,554 2,936,727 2,307,490 1,967,427 18.64%
PBT 82,293 -434,194 -605,361 -212,977 38,005 21.28%
Tax -37,456 73,961 85,918 125,981 -4,155 73.21%
NP 44,837 -360,233 -519,443 -86,996 33,850 7.27%
-
NP to SH 44,837 -360,233 -519,443 -86,996 33,850 7.27%
-
Tax Rate 45.52% - - - 10.93% -
Total Cost 3,855,945 3,422,787 3,456,170 2,394,486 1,933,577 18.82%
-
Net Worth 995,555 511,111 711,432 685,423 581,047 14.39%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 995,555 511,111 711,432 685,423 581,047 14.39%
NOSH 4,148,148 3,407,407 2,371,442 1,318,121 266,535 98.52%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.15% -11.76% -17.69% -3.77% 1.72% -
ROE 4.50% -70.48% -73.01% -12.69% 5.83% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 94.04 89.88 123.84 175.06 738.15 -40.23%
EPS 1.10 -10.60 -21.90 -6.60 12.70 -45.72%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.15 0.30 0.52 2.18 -42.37%
Adjusted Per Share Value based on latest NOSH - 2,387,854
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 872.28 684.84 656.70 515.99 439.95 18.64%
EPS 10.03 -80.55 -116.16 -19.45 7.57 7.28%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2262 1.1429 1.5909 1.5327 1.2993 14.39%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 - -
Price 0.36 0.18 0.645 0.995 0.00 -
P/RPS 0.38 0.20 0.52 0.57 0.00 -
P/EPS 33.31 -1.70 -2.94 -15.08 0.00 -
EY 3.00 -58.73 -33.96 -6.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.20 2.15 1.91 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/17 26/02/16 24/02/15 25/02/14 - -
Price 0.415 0.23 0.62 0.94 0.00 -
P/RPS 0.44 0.26 0.50 0.54 0.00 -
P/EPS 38.39 -2.18 -2.83 -14.24 0.00 -
EY 2.60 -45.97 -35.33 -7.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.53 2.07 1.81 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