[AAX] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 75.62%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,130,093 4,407,769 4,663,884 4,369,771 3,487,988 2,944,038 2,703,028 -12.53%
PBT -1,337,061 -441,792 117,504 101,747 42,475 -704,522 -368,918 21.87%
Tax -663 -18,725 -92,351 6,058 47,272 66,291 122,690 -
NP -1,337,724 -460,517 25,153 107,805 89,747 -638,231 -246,228 29.69%
-
NP to SH -1,337,724 -460,517 25,153 107,805 89,747 -638,231 -246,228 29.69%
-
Tax Rate - - 78.59% -5.95% -111.29% - - -
Total Cost 2,467,817 4,868,286 4,638,731 4,261,966 3,398,241 3,582,269 2,949,256 -2.70%
-
Net Worth -1,244,444 539,259 954,074 995,555 0 435,865 1,097,057 -
Dividend
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth -1,244,444 539,259 954,074 995,555 0 435,865 1,097,057 -
NOSH 4,148,149 4,148,148 4,148,148 4,148,148 4,148,148 2,172,839 2,384,907 8.87%
Ratio Analysis
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -118.37% -10.45% 0.54% 2.47% 2.57% -21.68% -9.11% -
ROE 0.00% -85.40% 2.64% 10.83% 0.00% -146.43% -22.44% -
Per Share
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 27.24 106.26 112.43 105.34 83.56 135.09 113.34 -19.66%
EPS -32.25 -11.10 0.61 2.60 2.15 -29.29 -10.32 19.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.30 0.13 0.23 0.24 0.00 0.20 0.46 -
Adjusted Per Share Value based on latest NOSH - 4,148,148
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 252.71 985.65 1,042.92 977.15 779.97 658.33 604.44 -12.53%
EPS -299.14 -102.98 5.62 24.11 20.07 -142.72 -55.06 29.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.7828 1.2059 2.1335 2.2262 0.00 0.9747 2.4532 -
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.075 0.225 0.34 0.41 0.37 0.21 0.70 -
P/RPS 0.28 0.21 0.30 0.39 0.44 0.16 0.62 -11.49%
P/EPS -0.23 -2.03 56.07 15.78 17.21 -0.72 -6.78 -40.53%
EY -429.98 -49.34 1.78 6.34 5.81 -139.46 -14.75 67.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.73 1.48 1.71 0.00 1.05 1.52 -
Price Multiplier on Announcement Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/02/21 22/08/19 30/08/18 24/08/17 23/08/16 19/08/15 19/08/14 -
Price 0.085 0.195 0.335 0.39 0.46 0.18 0.82 -
P/RPS 0.31 0.18 0.30 0.37 0.55 0.13 0.72 -12.14%
P/EPS -0.26 -1.76 55.25 15.01 21.39 -0.61 -7.94 -40.85%
EY -379.40 -56.93 1.81 6.66 4.67 -162.70 -12.59 68.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.50 1.46 1.63 0.00 0.90 1.78 -

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