[AUTOAIR] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -45.77%
YoY- -52.99%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 30,240 32,231 31,429 31,870 33,672 31,478 28,809 3.28%
PBT 300 900 606 806 1,424 2,075 1,758 -69.20%
Tax -64 -102 -98 -114 -148 -61 -389 -69.94%
NP 236 798 508 692 1,276 2,014 1,369 -68.99%
-
NP to SH 236 798 508 692 1,276 2,014 1,369 -68.99%
-
Tax Rate 21.33% 11.33% 16.17% 14.14% 10.39% 2.94% 22.13% -
Total Cost 30,004 31,433 30,921 31,178 32,396 29,464 27,440 6.13%
-
Net Worth 47,468 45,635 45,973 44,732 44,414 44,755 44,085 5.04%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 47,468 45,635 45,973 44,732 44,414 44,755 44,085 5.04%
NOSH 26,818 24,937 25,400 24,714 24,538 24,864 25,048 4.65%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.78% 2.48% 1.62% 2.17% 3.79% 6.40% 4.75% -
ROE 0.50% 1.75% 1.10% 1.55% 2.87% 4.50% 3.11% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 112.76 129.25 123.74 128.95 137.22 126.60 115.01 -1.30%
EPS 0.88 3.20 2.00 2.80 5.20 8.10 5.47 -70.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.83 1.81 1.81 1.81 1.80 1.76 0.37%
Adjusted Per Share Value based on latest NOSH - 26,999
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 68.52 73.04 71.22 72.22 76.30 71.33 65.28 3.27%
EPS 0.53 1.81 1.15 1.57 2.89 4.56 3.10 -69.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0756 1.0341 1.0418 1.0137 1.0064 1.0142 0.999 5.04%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.27 1.45 1.69 1.54 1.17 1.06 1.05 -
P/RPS 1.13 1.12 1.37 1.19 0.85 0.84 0.91 15.51%
P/EPS 144.32 45.31 84.50 55.00 22.50 13.09 19.21 283.11%
EY 0.69 2.21 1.18 1.82 4.44 7.64 5.21 -73.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.93 0.85 0.65 0.59 0.60 12.91%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 22/05/02 26/02/02 13/11/01 29/08/01 22/05/01 -
Price 1.29 1.30 1.69 1.65 1.35 1.68 1.25 -
P/RPS 1.14 1.01 1.37 1.28 0.98 1.33 1.09 3.03%
P/EPS 146.59 40.62 84.50 58.93 25.96 20.74 22.87 244.66%
EY 0.68 2.46 1.18 1.70 3.85 4.82 4.37 -71.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.93 0.91 0.75 0.93 0.71 1.86%

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