[AAX] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -82.18%
YoY- 161.48%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 3,707,674 2,856,804 2,842,182 2,052,826 1,883,824 18.43%
PBT 418,574 -559,326 -361,002 -47,290 -71,910 -
Tax -57,558 41,616 80,870 83,078 13,702 -
NP 361,016 -517,710 -280,132 35,788 -58,208 -
-
NP to SH 361,016 -517,710 -280,132 35,788 -58,208 -
-
Tax Rate 13.75% - - - - -
Total Cost 3,346,658 3,374,514 3,122,314 2,017,038 1,942,032 14.56%
-
Net Worth 954,074 454,131 1,092,040 88,134 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 954,074 454,131 1,092,040 88,134 0 -
NOSH 4,148,148 2,172,839 2,373,999 267,074 267,009 98.43%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.74% -18.12% -9.86% 1.74% -3.09% -
ROE 37.84% -114.00% -25.65% 40.61% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 89.38 125.81 119.72 768.63 705.53 -40.31%
EPS 8.80 -22.80 -11.80 13.40 -21.80 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.20 0.46 0.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 266,966
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 829.32 639.00 635.73 459.17 421.37 18.43%
EPS 80.75 -115.80 -62.66 8.00 -13.02 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.134 1.0158 2.4426 0.1971 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/06/16 30/06/15 30/06/14 - - -
Price 0.37 0.21 0.70 0.00 0.00 -
P/RPS 0.41 0.17 0.58 0.00 0.00 -
P/EPS 4.25 -0.92 -5.93 0.00 0.00 -
EY 23.52 -108.57 -16.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.05 1.52 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/16 19/08/15 19/08/14 20/08/13 - -
Price 0.46 0.18 0.82 1.19 0.00 -
P/RPS 0.51 0.14 0.68 0.15 0.00 -
P/EPS 5.29 -0.79 -6.95 8.88 0.00 -
EY 18.92 -126.67 -14.39 11.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.90 1.78 3.61 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