[AAX] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 981.94%
YoY- 103.83%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,014,696 1,077,422 1,124,465 982,402 793,013 698,764 601,491 9.10%
PBT -157,098 -247,838 -8,627 12,008 -291,419 -224,451 -18,945 42.24%
Tax -72,796 50,369 -34,675 -983 3,226 13,600 45,386 -
NP -229,894 -197,469 -43,302 11,025 -288,193 -210,851 26,441 -
-
NP to SH -229,894 -197,469 -43,302 11,025 -288,193 -210,851 26,441 -
-
Tax Rate - - - 8.19% - - - -
Total Cost 1,244,590 1,274,891 1,167,767 971,377 1,081,206 909,615 575,050 13.72%
-
Net Worth 207,407 788,148 995,555 954,074 380,034 876,571 203,667 0.30%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 207,407 788,148 995,555 954,074 380,034 876,571 203,667 0.30%
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 3,166,955 2,369,112 357,310 50.44%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -22.66% -18.33% -3.85% 1.12% -36.34% -30.17% 4.40% -
ROE -110.84% -25.05% -4.35% 1.16% -75.83% -24.05% 12.98% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 24.46 25.97 27.11 23.68 25.04 29.49 168.34 -27.48%
EPS -5.50 -4.80 -1.00 0.30 -9.10 -8.90 7.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.19 0.24 0.23 0.12 0.37 0.57 -33.33%
Adjusted Per Share Value based on latest NOSH - 4,148,148
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 226.96 240.99 251.52 219.74 177.38 156.30 134.54 9.10%
EPS -51.42 -44.17 -9.69 2.47 -64.46 -47.16 5.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4639 1.7629 2.2268 2.134 0.8501 1.9607 0.4556 0.30%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.16 0.28 0.38 0.39 0.195 0.79 1.11 -
P/RPS 0.65 1.08 1.40 1.65 0.78 2.68 0.66 -0.25%
P/EPS -2.89 -5.88 -36.40 146.74 -2.14 -8.88 15.00 -
EY -34.64 -17.00 -2.75 0.68 -46.67 -11.27 6.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 1.47 1.58 1.70 1.63 2.14 1.95 8.60%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 13/11/19 21/11/18 24/11/17 23/11/16 25/11/15 19/11/14 19/11/13 -
Price 0.175 0.24 0.365 0.39 0.195 0.645 1.04 -
P/RPS 0.72 0.92 1.35 1.65 0.78 2.19 0.62 2.52%
P/EPS -3.16 -5.04 -34.97 146.74 -2.14 -7.25 14.05 -
EY -31.67 -19.84 -2.86 0.68 -46.67 -13.80 7.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 1.26 1.52 1.70 1.63 1.74 1.82 11.50%

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