[AAX] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -14.98%
YoY- -173.29%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,578,058 1,061,755 438,774 1,130,093 2,182,272 2,318,954 2,217,074 -4.73%
PBT 85,440 333,545 32,804,054 -1,337,061 -209,816 -9,444 59,855 5.21%
Tax -502 -6 7 -663 46,037 -6,515 -2,081 -18.37%
NP 84,938 333,539 32,804,061 -1,337,724 -163,779 -15,959 57,774 5.65%
-
NP to SH 84,938 333,539 32,804,061 -1,337,724 -163,779 -15,959 57,774 5.65%
-
Tax Rate 0.59% 0.00% -0.00% - - - 3.48% -
Total Cost 1,493,120 728,216 -32,365,287 2,467,817 2,346,051 2,334,913 2,159,300 -5.12%
-
Net Worth 205,653 98,356 -77,819 -1,244,444 539,259 954,074 995,555 -20.15%
Dividend
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 205,653 98,356 -77,819 -1,244,444 539,259 954,074 995,555 -20.15%
NOSH 447,072 447,072 414,815 4,148,149 4,148,148 4,148,148 4,148,148 -27.23%
Ratio Analysis
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.38% 31.41% 7,476.30% -118.37% -7.50% -0.69% 2.61% -
ROE 41.30% 339.11% 0.00% 0.00% -30.37% -1.67% 5.80% -
Per Share
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 352.98 237.49 105.78 27.24 52.61 55.90 53.45 30.92%
EPS 19.00 74.60 7,908.10 -32.20 -3.90 -0.40 1.40 45.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.22 -0.1876 -0.30 0.13 0.23 0.24 9.73%
Adjusted Per Share Value based on latest NOSH - 4,148,149
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 352.98 237.49 98.14 252.78 488.12 518.70 495.91 -4.73%
EPS 19.00 74.60 7,337.52 -299.22 -36.63 -3.57 12.92 5.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.22 -0.1741 -2.7835 1.2062 2.134 2.2268 -20.15%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/06/24 30/06/23 30/06/22 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 1.50 1.83 0.515 0.075 0.225 0.34 0.41 -
P/RPS 0.42 0.77 0.49 0.28 0.43 0.61 0.77 -8.28%
P/EPS 7.90 2.45 0.01 -0.23 -5.70 -88.37 29.44 -17.12%
EY 12.67 40.77 15,355.57 -429.98 -17.55 -1.13 3.40 20.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 8.32 0.00 0.00 1.73 1.48 1.71 9.64%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/24 28/08/23 19/08/22 26/02/21 22/08/19 30/08/18 24/08/17 -
Price 1.33 2.48 0.495 0.085 0.195 0.335 0.39 -
P/RPS 0.38 1.04 0.47 0.31 0.37 0.60 0.73 -8.89%
P/EPS 7.00 3.32 0.01 -0.26 -4.94 -87.08 28.00 -17.95%
EY 14.28 30.08 15,976.00 -379.40 -20.25 -1.15 3.57 21.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 11.27 0.00 0.00 1.50 1.46 1.63 8.51%

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