[AAX] YoY Annual (Unaudited) 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
YoY- 112.45%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 4,392,607 4,544,450 4,562,005 3,900,782 3,062,554 2,936,727 2,307,490 11.32%
PBT -324,094 -241,421 186,804 82,293 -434,194 -605,361 -212,977 7.24%
Tax -165,386 -71,278 -87,918 -37,456 73,961 85,918 125,981 -
NP -489,480 -312,699 98,886 44,837 -360,233 -519,443 -86,996 33.34%
-
NP to SH -489,480 -312,699 98,886 44,837 -360,233 -519,443 -86,996 33.34%
-
Tax Rate - - 47.06% 45.52% - - - -
Total Cost 4,882,087 4,857,149 4,463,119 3,855,945 3,422,787 3,456,170 2,394,486 12.60%
-
Net Worth 207,407 580,740 954,074 995,555 511,111 711,432 685,423 -18.05%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 207,407 580,740 954,074 995,555 511,111 711,432 685,423 -18.05%
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 3,407,407 2,371,442 1,318,121 21.04%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -11.14% -6.88% 2.17% 1.15% -11.76% -17.69% -3.77% -
ROE -236.00% -53.84% 10.36% 4.50% -70.48% -73.01% -12.69% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 105.89 109.55 109.98 94.04 89.88 123.84 175.06 -8.03%
EPS -11.80 -7.50 2.40 1.10 -10.60 -21.90 -6.60 10.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.14 0.23 0.24 0.15 0.30 0.52 -32.30%
Adjusted Per Share Value based on latest NOSH - 4,148,148
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 982.53 1,016.49 1,020.42 872.52 685.02 656.88 516.13 11.32%
EPS -109.49 -69.94 22.12 10.03 -80.58 -116.19 -19.46 33.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4639 1.299 2.134 2.2268 1.1432 1.5913 1.5331 -18.05%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.155 0.235 0.33 0.36 0.18 0.645 0.995 -
P/RPS 0.15 0.21 0.30 0.38 0.20 0.52 0.57 -19.94%
P/EPS -1.31 -3.12 13.84 33.31 -1.70 -2.94 -15.08 -33.43%
EY -76.13 -32.08 7.22 3.00 -58.73 -33.96 -6.63 50.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 1.68 1.43 1.50 1.20 2.15 1.91 8.40%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 21/02/19 22/02/18 22/02/17 26/02/16 24/02/15 25/02/14 -
Price 0.105 0.29 0.415 0.415 0.23 0.62 0.94 -
P/RPS 0.10 0.26 0.38 0.44 0.26 0.50 0.54 -24.49%
P/EPS -0.89 -3.85 17.41 38.39 -2.18 -2.83 -14.24 -36.99%
EY -112.38 -25.99 5.74 2.60 -45.97 -35.33 -7.02 58.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.07 1.80 1.73 1.53 2.07 1.81 2.50%

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