[AAX] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 65.18%
YoY- 124.49%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,781,652 2,944,812 2,826,473 2,170,538 1,904,621 18.69%
PBT 295,060 -781,133 -539,936 -56,785 17,430 102.74%
Tax -39,682 32,045 72,046 115,899 8,902 -
NP 255,377 -749,088 -467,889 59,114 26,333 76.40%
-
NP to SH 255,377 -749,088 -467,889 59,114 26,333 76.40%
-
Tax Rate 13.45% - - - -51.07% -
Total Cost 3,526,274 3,693,900 3,294,362 2,111,424 1,878,288 17.04%
-
Net Worth 954,074 378,752 877,292 168,476 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 954,074 378,752 877,292 168,476 0 -
NOSH 4,148,148 3,156,269 2,371,060 295,573 266,891 98.46%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.75% -25.44% -16.55% 2.72% 1.38% -
ROE 26.77% -197.78% -53.33% 35.09% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 91.16 93.30 119.21 734.35 713.63 -40.19%
EPS 6.13 -23.73 -19.73 20.00 9.87 -11.21%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.12 0.37 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 357,310
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 845.64 658.51 632.05 485.37 425.90 18.69%
EPS 57.11 -167.51 -104.63 13.22 5.89 76.39%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1335 0.847 1.9618 0.3767 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 - -
Price 0.39 0.195 0.79 1.11 0.00 -
P/RPS 0.43 0.21 0.66 0.15 0.00 -
P/EPS 6.33 -0.82 -4.00 5.55 0.00 -
EY 15.79 -121.71 -24.98 18.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.63 2.14 1.95 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/16 25/11/15 19/11/14 19/11/13 - -
Price 0.39 0.195 0.645 1.04 0.00 -
P/RPS 0.43 0.21 0.54 0.14 0.00 -
P/EPS 6.33 -0.82 -3.27 5.20 0.00 -
EY 15.79 -121.71 -30.59 19.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.63 1.74 1.82 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