[AAX] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -83.3%
YoY- -92.44%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,001,643 4,262,624 4,528,500 4,455,385 3,781,652 2,944,812 2,826,473 -14.74%
PBT -6,006,792 -489,218 -343,044 68,304 295,060 -781,133 -539,936 44.83%
Tax -582 -35,678 58,470 -49,008 -39,682 32,045 72,046 -
NP -6,007,374 -524,897 -284,573 19,296 255,377 -749,088 -467,889 48.05%
-
NP to SH -6,007,374 -524,897 -284,573 19,296 255,377 -749,088 -467,889 48.05%
-
Tax Rate - - - 71.75% 13.45% - - -
Total Cost 7,009,018 4,787,521 4,813,073 4,436,089 3,526,274 3,693,900 3,294,362 12.30%
-
Net Worth -6,885,925 207,407 788,148 995,555 954,074 378,752 877,292 -
Dividend
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth -6,885,925 207,407 788,148 995,555 954,074 378,752 877,292 -
NOSH 4,148,149 4,148,148 4,148,148 4,148,148 4,148,148 3,156,269 2,371,060 8.98%
Ratio Analysis
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -599.75% -12.31% -6.28% 0.43% 6.75% -25.44% -16.55% -
ROE 0.00% -253.08% -36.11% 1.94% 26.77% -197.78% -53.33% -
Per Share
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 24.15 102.76 109.17 107.41 91.16 93.30 119.21 -21.76%
EPS -144.86 -12.67 -6.80 0.40 6.13 -23.73 -19.73 35.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.66 0.05 0.19 0.24 0.23 0.12 0.37 -
Adjusted Per Share Value based on latest NOSH - 4,148,148
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 223.98 953.19 1,012.65 996.30 845.64 658.51 632.05 -14.74%
EPS -1,343.35 -117.38 -63.64 4.31 57.11 -167.51 -104.63 48.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -15.398 0.4638 1.7624 2.2262 2.1335 0.847 1.9618 -
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.09 0.16 0.28 0.38 0.39 0.195 0.79 -
P/RPS 0.37 0.16 0.26 0.35 0.43 0.21 0.66 -8.51%
P/EPS -0.06 -1.26 -4.08 81.69 6.33 -0.82 -4.00 -47.57%
EY -1,609.12 -79.09 -24.50 1.22 15.79 -121.71 -24.98 89.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.20 1.47 1.58 1.70 1.63 2.14 -
Price Multiplier on Announcement Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/05/21 13/11/19 21/11/18 24/11/17 23/11/16 25/11/15 19/11/14 -
Price 0.07 0.175 0.24 0.365 0.39 0.195 0.645 -
P/RPS 0.29 0.17 0.22 0.34 0.43 0.21 0.54 -9.11%
P/EPS -0.05 -1.38 -3.50 78.47 6.33 -0.82 -3.27 -47.41%
EY -2,068.87 -72.31 -28.58 1.27 15.79 -121.71 -30.59 91.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.50 1.26 1.52 1.70 1.63 1.74 -

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