[AAX] YoY TTM Result on 30-Sep-2020 [#1]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -6.65%
YoY- -155.45%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,888,411 1,095,421 403,855 2,271,082 4,447,921 4,646,611 4,216,587 -5.25%
PBT 131,106 -147,168 8,831,163 -1,119,926 -237,244 210,236 64,570 10.63%
Tax -12,516 1,220 -77 -139,277 -73,618 -80,188 -3,184 21.57%
NP 118,590 -145,948 8,831,086 -1,259,203 -310,862 130,048 61,386 9.85%
-
NP to SH 118,590 -145,948 8,831,086 -1,259,203 -310,862 130,048 61,386 9.85%
-
Tax Rate 9.55% - 0.00% - - 38.14% 4.93% -
Total Cost 2,769,821 1,241,369 -8,427,231 3,530,285 4,758,783 4,516,563 4,155,201 -5.62%
-
Net Worth 194,744 41,481 -125,605 -1,161,481 788,148 995,555 995,555 -20.77%
Dividend
31/03/24 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 194,744 41,481 -125,605 -1,161,481 788,148 995,555 995,555 -20.77%
NOSH 447,072 414,815 414,815 4,148,149 4,148,148 4,148,148 4,148,148 -27.23%
Ratio Analysis
31/03/24 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.11% -13.32% 2,186.70% -55.45% -6.99% 2.80% 1.46% -
ROE 60.90% -351.84% 0.00% 0.00% -39.44% 13.06% 6.17% -
Per Share
31/03/24 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 646.07 264.07 97.36 54.75 107.23 112.02 101.65 30.21%
EPS 26.53 -35.18 2,128.92 -30.36 -7.49 3.14 1.48 50.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4356 0.10 -0.3028 -0.28 0.19 0.24 0.24 8.88%
Adjusted Per Share Value based on latest NOSH - 4,148,149
31/03/24 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 645.90 244.95 90.31 507.85 994.63 1,039.06 942.90 -5.25%
EPS 26.52 -32.64 1,974.77 -281.58 -69.51 29.08 13.73 9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4355 0.0928 -0.2809 -2.5973 1.7624 2.2262 2.2262 -20.77%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/03/24 31/03/23 31/03/22 30/09/20 29/03/19 30/03/18 31/03/17 -
Price 1.33 1.26 0.65 0.055 0.245 0.385 0.40 -
P/RPS 0.21 0.48 0.67 0.10 0.23 0.34 0.39 -8.45%
P/EPS 5.01 -3.58 0.03 -0.18 -3.27 12.28 27.03 -21.38%
EY 19.94 -27.92 3,275.26 -551.92 -30.59 8.14 3.70 27.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 12.60 0.00 0.00 1.29 1.60 1.67 8.97%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 27/05/24 29/05/23 30/05/22 19/11/20 16/05/19 22/05/18 25/05/17 -
Price 1.56 2.06 0.555 0.065 0.225 0.38 0.425 -
P/RPS 0.24 0.78 0.57 0.12 0.21 0.34 0.42 -7.67%
P/EPS 5.88 -5.85 0.03 -0.21 -3.00 12.12 28.72 -20.26%
EY 17.00 -17.08 3,835.89 -467.01 -33.31 8.25 3.48 25.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 20.60 0.00 0.00 1.18 1.58 1.77 10.57%

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