[AAX] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 87.35%
YoY- 93.03%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 4,447,921 4,646,611 4,216,587 3,257,853 2,962,622 2,522,552 1,965,995 14.56%
PBT -237,244 210,236 64,570 -110,679 -674,512 -294,954 15,855 -
Tax -73,618 -80,188 -3,184 66,469 40,434 145,208 19,658 -
NP -310,862 130,048 61,386 -44,210 -634,078 -149,746 35,513 -
-
NP to SH -310,862 130,048 61,386 -44,210 -634,078 -149,746 35,513 -
-
Tax Rate - 38.14% 4.93% - - - -123.99% -
Total Cost 4,758,783 4,516,563 4,155,201 3,302,063 3,596,700 2,672,298 1,930,482 16.21%
-
Net Worth 788,148 995,555 995,555 0 570,185 1,150,661 0 -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 788,148 995,555 995,555 0 570,185 1,150,661 0 -
NOSH 4,148,148 4,148,148 4,148,148 4,148,148 2,375,773 2,256,200 267,005 57.93%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -6.99% 2.80% 1.46% -1.36% -21.40% -5.94% 1.81% -
ROE -39.44% 13.06% 6.17% 0.00% -111.21% -13.01% 0.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 107.23 112.02 101.65 78.05 124.70 111.81 736.31 -27.45%
EPS -7.49 3.14 1.48 -1.06 -26.69 -6.64 13.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.24 0.24 0.00 0.24 0.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,148,148
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 994.63 1,039.06 942.90 728.51 662.49 564.08 439.63 14.56%
EPS -69.51 29.08 13.73 -9.89 -141.79 -33.49 7.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7624 2.2262 2.2262 0.00 1.275 2.5731 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - -
Price 0.245 0.385 0.40 0.29 0.46 0.78 0.00 -
P/RPS 0.23 0.34 0.39 0.37 0.37 0.70 0.00 -
P/EPS -3.27 12.28 27.03 -27.38 -1.72 -11.75 0.00 -
EY -30.59 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 0.00 -
P/NAPS 1.29 1.60 1.67 0.00 1.92 1.53 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 16/05/19 22/05/18 25/05/17 24/05/16 27/05/15 19/05/14 - -
Price 0.225 0.38 0.425 0.40 0.265 0.755 0.00 -
P/RPS 0.21 0.34 0.42 0.51 0.21 0.68 0.00 -
P/EPS -3.00 12.12 28.72 -37.77 -0.99 -11.38 0.00 -
EY -33.31 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 0.00 -
P/NAPS 1.18 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