[AAX] YoY TTM Result on 30-Sep-2023 [#3]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -3.81%
YoY- -98.51%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Revenue 3,191,310 2,049,407 439,607 244,492 4,345,043 4,616,841 4,511,834 -4.82%
PBT 246,725 492,826 32,976,998 -6,458,543 -351,052 -121,707 81,112 17.20%
Tax -12,782 -242 1,288 -359 -141,890 -7,307 -27,634 -10.42%
NP 233,943 492,584 32,978,286 -6,458,902 -492,942 -129,014 53,478 23.44%
-
NP to SH 233,943 492,584 32,978,286 -6,458,902 -492,942 -129,014 53,478 23.44%
-
Tax Rate 5.18% 0.05% -0.00% - - - 34.07% -
Total Cost 2,957,367 1,556,823 -32,538,679 6,703,394 4,837,985 4,745,855 4,458,356 -5.69%
-
Net Worth 328,732 102,469 -752,018 -6,885,925 207,407 788,148 995,555 -14.62%
Dividend
30/09/24 30/09/23 30/09/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 328,732 102,469 -752,018 -6,885,925 207,407 788,148 995,555 -14.62%
NOSH 447,194 447,072 414,815 4,148,149 4,148,148 4,148,148 4,148,148 -27.23%
Ratio Analysis
30/09/24 30/09/23 30/09/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.33% 24.04% 7,501.77% -2,641.76% -11.34% -2.79% 1.19% -
ROE 71.17% 480.71% 0.00% 0.00% -237.67% -16.37% 5.37% -
Per Share
30/09/24 30/09/23 30/09/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
RPS 713.63 458.41 105.98 5.89 104.75 111.30 108.77 30.80%
EPS 52.31 110.18 7,950.12 -155.71 -11.88 -3.11 1.29 69.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7351 0.2292 -1.8129 -1.66 0.05 0.19 0.24 17.32%
Adjusted Per Share Value based on latest NOSH - 447,072
30/09/24 30/09/23 30/09/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
RPS 713.63 458.28 98.30 54.67 971.62 1,032.40 1,008.92 -4.82%
EPS 52.31 110.15 7,374.48 -1,444.32 -110.23 -28.85 11.96 23.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7351 0.2291 -1.6816 -15.398 0.4638 1.7624 2.2262 -14.62%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Date 30/09/24 29/09/23 30/09/22 31/03/21 30/09/19 28/09/18 29/09/17 -
Price 1.89 2.44 0.40 0.09 0.16 0.28 0.38 -
P/RPS 0.26 0.53 0.38 1.53 0.15 0.25 0.35 -4.15%
P/EPS 3.61 2.21 0.01 -0.06 -1.35 -9.00 29.48 -25.90%
EY 27.68 45.16 19,875.30 -1,730.06 -74.27 -11.11 3.39 34.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 10.65 0.00 0.00 3.20 1.47 1.58 7.19%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/24 21/11/23 22/11/22 20/05/21 13/11/19 21/11/18 24/11/17 -
Price 1.92 2.10 0.395 0.07 0.175 0.24 0.36 -
P/RPS 0.27 0.46 0.37 1.19 0.17 0.22 0.33 -2.82%
P/EPS 3.67 1.91 0.00 -0.04 -1.47 -7.72 27.92 -25.14%
EY 27.25 52.47 20,126.88 -2,224.37 -67.91 -12.96 3.58 33.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 9.16 0.00 0.00 3.50 1.26 1.50 8.22%

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