[AAX] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -117.04%
YoY- -60.1%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,396,375 3,341,539 2,836,239 2,208,609 2,119,855 1,627,904 1,428,466 15.52%
PBT -257,283 51,228 221,295 -585,850 -404,952 -42,589 13,073 -
Tax 43,853 -36,756 -29,762 24,034 54,035 86,925 6,677 36.82%
NP -213,430 14,472 191,533 -561,816 -350,917 44,336 19,750 -
-
NP to SH -213,430 14,472 191,533 -561,816 -350,917 44,336 19,750 -
-
Tax Rate - 71.75% 13.45% - - - -51.07% -
Total Cost 3,609,805 3,327,067 2,644,706 2,770,425 2,470,772 1,583,568 1,408,716 16.97%
-
Net Worth 788,148 995,555 954,074 378,752 877,292 168,476 0 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 788,148 995,555 954,074 378,752 877,292 168,476 0 -
NOSH 4,148,148 4,148,148 4,148,148 3,156,269 2,371,060 295,573 266,891 57.94%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -6.28% 0.43% 6.75% -25.44% -16.55% 2.72% 1.38% -
ROE -27.08% 1.45% 20.08% -148.33% -40.00% 26.32% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 81.88 80.55 68.37 69.98 89.41 550.76 535.22 -26.85%
EPS -5.10 0.30 4.60 -17.80 -14.80 15.00 7.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.24 0.23 0.12 0.37 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,166,955
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 759.69 747.43 634.40 494.02 474.16 364.13 319.52 15.52%
EPS -47.74 3.24 42.84 -125.67 -78.49 9.92 4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7629 2.2268 2.134 0.8472 1.9623 0.3768 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - -
Price 0.28 0.38 0.39 0.195 0.79 1.11 0.00 -
P/RPS 0.34 0.47 0.57 0.28 0.88 0.20 0.00 -
P/EPS -5.44 108.92 8.45 -1.10 -5.34 7.40 0.00 -
EY -18.38 0.92 11.84 -91.28 -18.73 13.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.58 1.70 1.63 2.14 1.95 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 24/11/17 23/11/16 25/11/15 19/11/14 19/11/13 - -
Price 0.24 0.365 0.39 0.195 0.645 1.04 0.00 -
P/RPS 0.29 0.45 0.57 0.28 0.72 0.19 0.00 -
P/EPS -4.66 104.62 8.45 -1.10 -4.36 6.93 0.00 -
EY -21.44 0.96 11.84 -91.28 -22.95 14.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.52 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