Air China Ltd. (AIRC)

Sector:

Tourism and Leisure Services

 0.000p
   
  • Closing Price Chg:
      0.000p
  • 52 Week High: 0.000p
  • 52 Week Low: 0.000p
  • Currency: UK Pounds
  • Shares Issued: 4,562.68m
  • Volume: 0

Key Financials

  ¥ (Millions) ¥ (Millions)
Growth Metrics 31-Dec-08 31-Dec-07
Annualisation Factor 1.0 1.0
Dividend Yield 0.0% 0.7%
     
Continuing Operations    
PE Ratio - Adjusted n/a 304.6
PE Ratio - Diluted n/a
n/a
304.6
3.2
PEG - Adjusted n/a n/a
PEG - Diluted n/a
n/a
n/a
n/a
Return on Capital Employed n/a
n/a
6.68%
6.47%
Operating Margin (2.70%)
(2.62%)
7.51%
7.18%
     
Continuing & Discontinued Operations    
PE Ratio - Adjusted n/a 304.6
PE Ratio - Diluted n/a
n/a
304.6
3.2
PEG - Adjusted n/a n/a
PEG - Diluted n/a
n/a
n/a
n/a

  ¥ (Millions) ¥ (Millions)
Gearing 31-Dec-08 31-Dec-07
Net Gearing 251.88% 128.15%

  ¥ (Millions) ¥ (Millions)
Value Metrics 31-Dec-08 31-Dec-07
Price/Book Value n/a n/a
Price/Tangible Book Value n/a n/a
Price/ Cash Flow n/a n/a
Price/Revenue n/a n/a
Price/R&D n/a n/a
Net Asset Value per Share (exc. Intangibles) 168.99 258.25
Net Cash per Share n/a n/a

  ¥ (Millions) ¥ (Millions)
Annualised Fundamentals 31-Dec-08 31-Dec-07
Continuing Operations    
Revenue 52,878.54 48,940.61
EBITDA 5,010.02
4,980.40
9,230.62
9,069.79
Depreciation (6,440.11)
(6,365.27)
(5,554.44)
(5,554.44)
Net Interest (8,364.08)
(8,364.08)
407.25
407.25
Profit Before Tax (10,977.68)
(10,932.47)
5,448.17
5,287.34
     
Revenue per Share 445.70 411.99
Pre-Tax Profit per Share (92.53)
(92.15)
45.86
44.51
Market Capitalisation ¥ (Millions) 667.70 1,430.96
Enterprise Value (EV) ¥ (Millions) 51,106.41 43,902.10
EBITDA/EV 9.80%
9.75%
21.03%
20.66%
Operating Margin (2.70%)
(2.62%)
7.51%
7.18%
Capital Employed ¥ (Millions) 75,134.71 75,471.49
Return on Capital Employed n/a
n/a
6.68%
6.47%
Invested Equity Capital ¥ (Millions) 21,809.52 32,269.63
     
Earnings per Share - Basic (0.78)
(77.63)
0.34
32.71
Earnings per Share - Diluted (0.78)
(77.63)
0.34
32.71
Earnings per Share - Adjusted (0.78)¥ 0.34¥
Earnings per Share Growth - Basic n/a
n/a
n/a
n/a
Earnings per Share Growth - Diluted n/a
n/a
n/a
n/a
Earnings per Share Growth - Adjusted n/a n/a
PE Ratio - Diluted n/a
n/a
304.6
3.2
PEG - Diluted n/a
n/a
n/a
n/a
Tax Rate 16.44% 37.04%
Dividend Cover n/a
n/a
0.50
47.82
Interest Cover (0.10)
(0.10)
3.77
3.68
     
Continuing & Discontinued Operations    
Earnings per Share - Basic (0.78)
(77.63)
0.34
32.71
Earnings per Share - Diluted (0.78)
(77.63)
0.34
32.71
Earnings per Share - Adjusted (0.78) 0.34
Earnings per Share Growth - Basic n/a
n/a
n/a
n/a
Earnings per Share Growth - Diluted n/a
n/a
n/a
n/a
Earnings per Share Growth - Adjusted n/a n/a
PE Ratio - Diluted n/a
n/a
304.6
3.2
PEG - Diluted n/a
n/a
n/a
n/a
Dividend Cover n/a
n/a
0.50
47.82
Return on Equity (ROE) (42.44%)
(42.23%)
12.54%
12.04%
Operating Cash Flow per Share n/a 61.47
Gross Cash Flow per Share cn/a cn/a
Cash Incr/Decr per Share n/a (9.35)
Capital Expenditure per Share n/a n/a
Dividend per Share n/a 0.68
Dividend per Share Growth n/a n/a
Dividend Yield 0.0% 0.7%
Shareholders Funds 19,942.85 30,614.20
Net Borrowings ¥ (Millions) 50,231.17 39,232.48
Net Asset Value per Share (inc. Intangibles) 164.66 257.08

  ¥ (Millions) ¥ (Millions)
Gearing - inc Intangibles 31-Dec-08 31-Dec-07
Shareholders' Funds inc Intangibles 19,942.85 30,614.20
Net Borrowings ¥ (Millions) 50,231.17 39,232.48
Net Gearing 251.88% 128.15%
Cash & Near Cash 2,987.36 3,906.52
Cash 14.98% 12.76%
Gross Borrowings 53,218.53 43,139.00
Gross Gearing 266.86% 140.91%
Borrowings Under 5 years 53,218.53 43,139.00
Under 5 years 266.86% 140.91%
Borrowings Under 1 year n/a n/a
Under 1 year n/a n/a

  ¥ (Millions) ¥ (Millions)
Gearing - exc Intangibles 31-Dec-08 31-Dec-07
Shareholders' Funds exc Intangibles 19,535.86 30,539.01
Net Borrowings ¥ (Millions) 50,231.17 39,232.48
Net Gearing 257.12% 128.47%
Cash & Near Cash 2,987.36 3,906.52
Cash 15.29% 12.79%
Gross Borrowings 53,218.53 43,139.00
Gross Gearing 272.41% 141.26%
Borrowings Under 5 years 53,218.53 43,139.00
Under 5 years 272.41% 141.26%
Borrowings Under 1 year n/a n/a
Under 1 year n/a n/a

  ¥ (Millions) ¥ (Millions)
Cover 31-Dec-08 31-Dec-07
Quick Ratio 0.21 0.32
Current Ratio 0.24 0.36

Key

* GAAP

a. Includes discontinued activities

b. Based on operating cash flow before tax

c. Not disclosed under IFRS

d. Includes non-current assets

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 3: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 4: Normalised ratios are shown in blue text

Note 5: Forecast figures based on normalised accounts.

 

Top of Page