AAX Summary... for the benefit of forumers
Fixed Asset = 2.16 billion (including 700 mil in tax asset and deposits)
Current Asset = 224 mil (only 24 mil cash)
Current liability = 953 mil (including 464 mil short term borrowing)
Non-Current liability = 917 mil long term borrowing
NTA = RM 0.35/share
Debt/Equity Ratio = 3.61
2009 EPS = RM 0.66/share
2010 EPS = RM 0.63/share
2011 EPS = RM -0.36/share
2012 EPS (Proforma) = RM -0.22/share
2009 and 2010 gain is mostly in deferred taxation.. and not based on performance
Operational Profit/loss
2009 = LOSS RM 31 mil
2010 = PROFIT RM 7 mil
2011 = LOSS 60 mil
2012 (proforma) = Loss 10 mil
Now looking at how much future profit AAX can make
Gross Margin
2009 = 3.4%
2010 = 12.7%
2011 = 9%
2012 = 15.4%
Please note that revenue growth has been more or less stagnant in 2011 to 2012.
2009 = 8 planes
2010= 11 planes
2011 = 11 planes
2012 = 9 planes (

) , 2 plane classified as asset for sale
Future = 2 more plane on order
Revenue per ASK is stagnant 2009-2012, cost per ASK also stagnant 2009-2012, basically cost of fuel is countered by fuel surcharge...
Now lets see what the pricing/share will be

I think fuel surcharge does not enough to cover for fuel cost increase.
If look at how much they collect fuel surcharge in 2011, it is only 44 million.
On the other hand fuel cost increase by 421million from 2010 to 2011. From 597million to 1,018 million.
Yes they maybe fly more as we can see the increase in revenue but revenue increase only 42% compare to fuel cost increase by 70% in the same period