[AAX] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 169.95%
YoY- 219.62%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,148,075 1,220,466 1,170,295 853,945 816,872 679,586 538,961 13.42%
PBT 15,862 135,576 29,884 151,659 -200,409 -170,388 24,929 -7.25%
Tax -115,131 -51,162 9,122 49,927 31,883 39,056 -10,833 48.25%
NP -99,269 84,414 39,006 201,586 -168,526 -131,332 14,096 -
-
NP to SH -99,269 84,414 39,006 201,586 -168,526 -131,332 14,096 -
-
Tax Rate 725.83% 37.74% -30.52% -32.92% - - 43.46% -
Total Cost 1,247,344 1,136,052 1,131,289 652,359 985,398 810,918 524,865 15.51%
-
Net Worth 580,740 954,074 1,078,518 511,111 711,671 1,241,684 579,797 0.02%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 580,740 954,074 1,078,518 511,111 711,671 1,241,684 579,797 0.02%
NOSH 4,148,148 4,148,148 4,148,148 3,407,407 2,372,239 2,387,854 265,962 58.03%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -8.65% 6.92% 3.33% 23.61% -20.63% -19.33% 2.62% -
ROE -17.09% 8.85% 3.62% 39.44% -23.68% -10.58% 2.43% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 27.68 29.42 28.21 25.06 34.43 28.46 202.65 -28.22%
EPS -2.40 2.00 0.90 5.90 -7.10 -5.50 5.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.23 0.26 0.15 0.30 0.52 2.18 -36.70%
Adjusted Per Share Value based on latest NOSH - 3,407,407
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 256.73 272.92 261.70 190.96 182.67 151.97 120.52 13.42%
EPS -22.20 18.88 8.72 45.08 -37.69 -29.37 3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2986 2.1335 2.4117 1.1429 1.5914 2.7766 1.2965 0.02%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 - -
Price 0.235 0.33 0.36 0.18 0.645 0.995 0.00 -
P/RPS 0.85 1.12 1.28 0.72 1.87 3.50 0.00 -
P/EPS -9.82 16.22 38.28 3.04 -9.08 -18.09 0.00 -
EY -10.18 6.17 2.61 32.87 -11.01 -5.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.43 1.38 1.20 2.15 1.91 0.00 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 22/02/18 22/02/17 26/02/16 24/02/15 25/02/14 - -
Price 0.29 0.415 0.415 0.23 0.62 0.94 0.00 -
P/RPS 1.05 1.41 1.47 0.92 1.80 3.30 0.00 -
P/EPS -12.12 20.39 44.13 3.89 -8.73 -17.09 0.00 -
EY -8.25 4.90 2.27 25.72 -11.46 -5.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.80 1.60 1.53 2.07 1.81 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