[AAX] YoY Annualized Quarter 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
QoQ- -82.44%
YoY- 112.45%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,240,845 4,544,450 4,562,005 3,900,782 3,062,554 2,936,727 2,307,490 -7.93%
PBT -31,633,283 -241,421 186,804 82,293 -434,194 -605,361 -212,977 94.76%
Tax -811 -71,278 -87,918 -37,456 73,961 85,918 125,981 -
NP -31,634,094 -312,699 98,886 44,837 -360,233 -519,443 -86,996 119.46%
-
NP to SH -31,634,094 -312,699 98,886 44,837 -360,233 -519,443 -86,996 119.46%
-
Tax Rate - - 47.06% 45.52% - - - -
Total Cost 32,874,939 4,857,149 4,463,119 3,855,945 3,422,787 3,456,170 2,394,486 41.79%
-
Net Worth -31,525,932 580,740 954,074 995,555 511,111 711,432 685,423 -
Dividend
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth -31,525,932 580,740 954,074 995,555 511,111 711,432 685,423 -
NOSH 4,148,149 4,148,148 4,148,148 4,148,148 3,407,407 2,371,442 1,318,121 16.51%
Ratio Analysis
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -2,549.40% -6.88% 2.17% 1.15% -11.76% -17.69% -3.77% -
ROE 0.00% -53.84% 10.36% 4.50% -70.48% -73.01% -12.69% -
Per Share
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 29.91 109.55 109.98 94.04 89.88 123.84 175.06 -20.98%
EPS -762.60 -7.50 2.40 1.10 -10.60 -21.90 -6.60 88.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -7.60 0.14 0.23 0.24 0.15 0.30 0.52 -
Adjusted Per Share Value based on latest NOSH - 4,148,148
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 277.55 1,016.49 1,020.42 872.52 685.02 656.88 516.13 -7.93%
EPS -7,075.83 -69.94 22.12 10.03 -80.58 -116.19 -19.46 119.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -70.5163 1.299 2.134 2.2268 1.1432 1.5913 1.5331 -
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/21 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.075 0.235 0.33 0.36 0.18 0.645 0.995 -
P/RPS 0.25 0.21 0.30 0.38 0.20 0.52 0.57 -10.40%
P/EPS -0.01 -3.12 13.84 33.31 -1.70 -2.94 -15.08 -62.30%
EY -10,168.10 -32.08 7.22 3.00 -58.73 -33.96 -6.63 165.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.68 1.43 1.50 1.20 2.15 1.91 -
Price Multiplier on Announcement Date
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 04/10/21 21/02/19 22/02/18 22/02/17 26/02/16 24/02/15 25/02/14 -
Price 0.085 0.29 0.415 0.415 0.23 0.62 0.94 -
P/RPS 0.28 0.26 0.38 0.44 0.26 0.50 0.54 -8.38%
P/EPS -0.01 -3.85 17.41 38.39 -2.18 -2.83 -14.24 -62.01%
EY -8,971.85 -25.99 5.74 2.60 -45.97 -35.33 -7.02 159.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.07 1.80 1.73 1.53 2.07 1.81 -

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