[AUTOAIR] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -2156.59%
YoY- -3431.25%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 29,012 26,845 26,798 27,884 36,022 35,449 35,428 -12.50%
PBT -5,787 -5,122 -5,322 -6,396 370 226 178 -
Tax 1,296 666 0 0 -59 -5 -8 -
NP -4,491 -4,456 -5,322 -6,396 311 221 170 -
-
NP to SH -4,491 -4,456 -5,322 -6,396 311 221 170 -
-
Tax Rate - - - - 15.95% 2.21% 4.49% -
Total Cost 33,503 31,301 32,120 34,280 35,711 35,228 35,258 -3.35%
-
Net Worth 42,966 44,413 45,236 46,637 48,427 44,819 45,900 -4.31%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 42,966 44,413 45,236 46,637 48,427 44,819 45,900 -4.31%
NOSH 43,843 43,973 44,350 44,416 44,428 41,499 42,499 2.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -15.48% -16.60% -19.86% -22.94% 0.86% 0.62% 0.48% -
ROE -10.45% -10.03% -11.76% -13.71% 0.64% 0.49% 0.37% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 66.17 61.05 60.42 62.78 81.08 85.42 83.36 -14.30%
EPS -10.20 -10.13 -12.00 -14.40 0.70 0.53 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.01 1.02 1.05 1.09 1.08 1.08 -6.28%
Adjusted Per Share Value based on latest NOSH - 44,416
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 65.74 60.83 60.72 63.19 81.63 80.33 80.28 -12.50%
EPS -10.18 -10.10 -12.06 -14.49 0.70 0.50 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9736 1.0064 1.0251 1.0568 1.0974 1.0156 1.0401 -4.32%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.34 0.39 0.33 0.30 0.47 0.35 0.40 -
P/RPS 0.51 0.64 0.55 0.48 0.58 0.41 0.48 4.13%
P/EPS -3.32 -3.85 -2.75 -2.08 67.14 65.62 100.00 -
EY -30.13 -25.98 -36.36 -48.00 1.49 1.52 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.32 0.29 0.43 0.32 0.37 -3.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 21/05/07 27/02/07 22/11/06 28/08/06 24/05/06 22/02/06 -
Price 0.35 0.32 0.41 0.38 0.33 0.38 0.39 -
P/RPS 0.53 0.52 0.68 0.61 0.41 0.44 0.47 8.36%
P/EPS -3.42 -3.16 -3.42 -2.64 47.14 71.25 97.50 -
EY -29.27 -31.67 -29.27 -37.89 2.12 1.40 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.40 0.36 0.30 0.35 0.36 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