End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
1.57
MYR
|
+0.64%
|
|
+1.95%
|
-16.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
643
|
311.1
|
269.6
|
236.4
|
836
|
701.9
|
-
|
-
|
Enterprise Value (EV)
1 |
6,602
|
5,473
|
269.6
|
236.4
|
2,287
|
1,757
|
1,520
|
1,306
|
P/E ratio
|
-1.31
x
|
-0.23
x
|
-0.01
x
|
0.01
x
|
2.26
x
|
8.26
x
|
5.86
x
|
5.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.15
x
|
0.28
x
|
0.22
x
|
0.27
x
|
0.33
x
|
0.19
x
|
0.18
x
|
0.18
x
|
EV / Revenue
|
1.5
x
|
4.84
x
|
0.22
x
|
0.27
x
|
0.9
x
|
0.48
x
|
0.39
x
|
0.34
x
|
EV / EBITDA
|
7.95
x
|
-12.5
x
|
-
|
0.01
x
|
6.31
x
|
4.07
x
|
3.54
x
|
3.05
x
|
EV / FCF
|
10.8
x
|
-
|
-
|
-
|
-24.2
x
|
3.34
x
|
4.12
x
|
3.93
x
|
FCF Yield
|
9.27%
|
-
|
-
|
-
|
-4.13%
|
29.9%
|
24.3%
|
25.4%
|
Price to Book
|
2.87
x
|
-0.25
x
|
-
|
-0.39
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
414,815
|
414,815
|
414,815
|
414,815
|
447,073
|
447,073
|
-
|
-
|
Reference price
2 |
1.550
|
0.7500
|
0.6500
|
0.5700
|
1.870
|
1.570
|
1.570
|
1.570
|
Announcement Date
|
2/27/20
|
2/26/21
|
10/29/21
|
2/22/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,393
|
1,130
|
1,216
|
878.2
|
2,528
|
3,682
|
3,866
|
3,866
|
EBITDA
1 |
830.9
|
-439.6
|
-
|
33,030
|
362.2
|
431.4
|
428.9
|
428.9
|
EBIT
1 |
-90.14
|
-1,206
|
-
|
33,014
|
187.5
|
215.6
|
241.4
|
241.4
|
Operating Margin
|
-2.05%
|
-106.72%
|
-
|
3,759.35%
|
7.42%
|
5.86%
|
6.24%
|
6.24%
|
Earnings before Tax (EBT)
1 |
-324.1
|
-1,337
|
-
|
32,981
|
371
|
84.9
|
119.6
|
132.2
|
Net income
1 |
-489.5
|
-1,338
|
-
|
32,983
|
369.1
|
84.9
|
119.6
|
132.2
|
Net margin
|
-11.14%
|
-118.37%
|
-
|
3,755.82%
|
14.6%
|
2.31%
|
3.09%
|
3.42%
|
EPS
2 |
-1.180
|
-3.220
|
-81.22
|
79.51
|
0.8260
|
0.1900
|
0.2680
|
0.2960
|
Free Cash Flow
1 |
612.2
|
-
|
-
|
-
|
-94.47
|
526.1
|
368.9
|
332.4
|
FCF margin
|
13.94%
|
-
|
-
|
-
|
-3.74%
|
14.29%
|
9.54%
|
8.6%
|
FCF Conversion (EBITDA)
|
73.67%
|
-
|
-
|
-
|
-
|
121.95%
|
86.01%
|
77.5%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
619.67%
|
308.44%
|
251.44%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
2/26/21
|
10/29/21
|
2/22/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
---|
Net sales
1 |
100.1
|
EBITDA
|
-
|
EBIT
|
-
|
Operating Margin
|
-
|
Earnings before Tax (EBT)
|
-
|
Net income
|
-
|
Net margin
|
-
|
EPS
2 |
0.0600
|
Dividend per Share
|
-
|
Announcement Date
|
11/22/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,959
|
5,162
|
-
|
-
|
1,451
|
1,056
|
818
|
604
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.172
x
|
-11.74
x
|
-
|
-
|
4.005
x
|
2.447
x
|
1.907
x
|
1.409
x
|
Free Cash Flow
1 |
612
|
-
|
-
|
-
|
-94.5
|
526
|
369
|
332
|
ROE (net income / shareholders' equity)
|
-123%
|
-
|
-
|
-
|
-
|
49.3%
|
43.6%
|
33%
|
ROA (Net income/ Total Assets)
|
-6.97%
|
-14.5%
|
-
|
-
|
2.83%
|
2.7%
|
3.7%
|
4.2%
|
Assets
1 |
7,023
|
9,198
|
-
|
-
|
13,047
|
3,144
|
3,232
|
3,148
|
Book Value Per Share
|
0.5400
|
-3.020
|
-
|
-1.450
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
1.590
|
-0.9200
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
46.3
|
5.37
|
-
|
-
|
8.69
|
10
|
10
|
10
|
Capex / Sales
|
1.05%
|
0.48%
|
-
|
-
|
0.34%
|
0.27%
|
0.26%
|
0.26%
|
Announcement Date
|
2/27/20
|
2/26/21
|
10/29/21
|
2/22/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
1.57
MYR Average target price
1.52
MYR Spread / Average Target -3.18% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.04% | 150M | | +28.21% | 33.29B | | +48.31% | 20.19B | | +2.29% | 17.86B | | +27.05% | 17.24B | | -11.74% | 15.44B | | +40.53% | 13.78B | | -2.42% | 13.44B | | +4.38% | 11.08B | | +12.32% | 10.95B |
Other Airlines
|