[AAX] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -22.07%
YoY- -323.44%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 4,646,611 4,216,587 3,257,853 2,962,622 2,522,552 1,965,995 18.75%
PBT 210,236 64,570 -110,679 -674,512 -294,954 15,855 67.64%
Tax -80,188 -3,184 66,469 40,434 145,208 19,658 -
NP 130,048 61,386 -44,210 -634,078 -149,746 35,513 29.62%
-
NP to SH 130,048 61,386 -44,210 -634,078 -149,746 35,513 29.62%
-
Tax Rate 38.14% 4.93% - - - -123.99% -
Total Cost 4,516,563 4,155,201 3,302,063 3,596,700 2,672,298 1,930,482 18.51%
-
Net Worth 995,555 995,555 0 570,185 1,150,661 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 995,555 995,555 0 570,185 1,150,661 0 -
NOSH 4,148,148 4,148,148 4,148,148 2,375,773 2,256,200 267,005 73.03%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.80% 1.46% -1.36% -21.40% -5.94% 1.81% -
ROE 13.06% 6.17% 0.00% -111.21% -13.01% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 112.02 101.65 78.05 124.70 111.81 736.31 -31.36%
EPS 3.14 1.48 -1.06 -26.69 -6.64 13.30 -25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.00 0.24 0.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,375,773
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,039.06 942.90 728.51 662.49 564.08 439.63 18.75%
EPS 29.08 13.73 -9.89 -141.79 -33.49 7.94 29.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2262 2.2262 0.00 1.275 2.5731 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - -
Price 0.385 0.40 0.29 0.46 0.78 0.00 -
P/RPS 0.34 0.39 0.37 0.37 0.70 0.00 -
P/EPS 12.28 27.03 -27.38 -1.72 -11.75 0.00 -
EY 8.14 3.70 -3.65 -58.02 -8.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.67 0.00 1.92 1.53 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 22/05/18 25/05/17 24/05/16 27/05/15 19/05/14 - -
Price 0.38 0.425 0.40 0.265 0.755 0.00 -
P/RPS 0.34 0.42 0.51 0.21 0.68 0.00 -
P/EPS 12.12 28.72 -37.77 -0.99 -11.38 0.00 -
EY 8.25 3.48 -2.65 -100.71 -8.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.77 0.00 1.10 1.48 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